|
þ
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Maryland
|
|
46-2488594
|
(State or other jurisdiction of incorporation or organization)
|
|
(IRS employer identification number)
|
14185 Dallas Parkway, Suite 1100
Dallas, Texas
|
|
75254
|
(Address of principal executive offices)
|
|
(Zip code)
|
Title of each class
|
|
Name of each exchange on which registered
|
Common Stock
|
|
New York Stock Exchange
|
Preferred Stock, Series B
|
|
New York Stock Exchange
|
Large accelerated filer
o
|
|
Accelerated filer
þ
|
|
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
|
|
Page
|
|
||
PART I
|
||
|
|
|
Item 1.
|
||
|
|
|
Item 1A.
|
||
|
|
|
Item 1B.
|
||
|
|
|
Item 2.
|
||
|
|
|
Item 3.
|
||
|
|
|
Item 4.
|
||
|
||
PART II
|
||
|
|
|
Item 5.
|
||
|
|
|
Item 6.
|
||
|
|
|
Item 7.
|
||
|
|
|
Item 7A.
|
||
|
|
|
Item 8.
|
||
|
|
|
Item 9.
|
||
|
|
|
Item 9A.
|
||
|
|
|
Item 9B.
|
||
|
||
PART III
|
||
|
|
|
Item 10.
|
||
|
|
|
Item 11.
|
||
|
|
|
Item 12.
|
||
|
|
|
Item 13.
|
||
|
|
|
Item 14.
|
||
|
||
PART IV
|
||
|
|
|
Item 15.
|
||
|
||
Item 16.
|
||
|
||
•
|
our business and investment strategy;
|
•
|
our projected operating results and dividend rates;
|
•
|
our ability to obtain future financing arrangements;
|
•
|
our understanding of our competition;
|
•
|
market trends;
|
•
|
projected capital expenditures;
|
•
|
anticipated acquisitions or dispositions; and
|
•
|
the impact of technology on our operations and business.
|
•
|
factors referenced, including those set forth under the section captioned “Item 1. Business,” “Item 1A. Risk Factors” and “Item 7. Management’s Discussion and Analysis of Financial Conditions and Results of Operations;”
|
•
|
general volatility of the capital markets, the general economy or the hospitality industry, whether the result of market events or otherwise;
|
•
|
our ability to deploy capital and raise additional capital at reasonable costs to repay debts, invest in our properties and fund future acquisitions;
|
•
|
unanticipated increases in financing and other costs, including a rise in interest rates;
|
•
|
the degree and nature of our competition;
|
•
|
actual and potential conflicts of interest with Ashford Trust, Ashford LLC, Ashford Inc., Remington Lodging, our executive officers and our non-independent directors;
|
•
|
changes in personnel of Ashford LLC or the lack of availability of qualified personnel;
|
•
|
changes in governmental regulations, accounting rules, tax rates and similar matters;
|
•
|
legislative and regulatory changes, including changes to the Internal Revenue Code and related rules, regulations and interpretations governing the taxation of real estate investment trusts (“REITs”); and
|
•
|
limitations imposed on our business and our ability to satisfy complex rules in order for us to qualify as a REIT for U.S. federal income tax purposes.
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
|||||||||||||||
Hotel Property
|
|
Location
|
|
Total
Rooms
|
|
%
Owned
|
|
Occupancy
|
|
ADR
|
|
RevPAR
|
|
Hotel
EBITDA
(1)
|
|||||||||
Hilton La Jolla Torrey Pines
(2)
|
|
La Jolla, CA
|
|
394
|
|
|
75
|
%
|
|
83.83
|
%
|
|
$
|
194.93
|
|
|
$
|
163.41
|
|
|
$
|
12,922
|
|
The Capital Hilton
|
|
Washington, D.C.
|
|
550
|
|
|
75
|
%
|
|
88.59
|
%
|
|
230.69
|
|
|
204.36
|
|
|
17,422
|
|
|||
Marriott Plano Legacy Town Center
|
|
Plano, TX
|
|
404
|
|
|
100
|
%
|
|
70.57
|
%
|
|
190.70
|
|
|
134.58
|
|
|
11,021
|
|
|||
Seattle Marriott Waterfront
|
|
Seattle, WA
|
|
358
|
|
|
100
|
%
|
|
83.07
|
%
|
|
264.10
|
|
|
219.40
|
|
|
15,115
|
|
|||
Courtyard San Francisco Downtown
|
|
San Francisco, CA
|
|
405
|
|
|
100
|
%
|
|
89.55
|
%
|
|
273.07
|
|
|
244.54
|
|
|
12,790
|
|
|||
Courtyard Philadelphia Downtown
|
|
Philadelphia, PA
|
|
499
|
|
|
100
|
%
|
|
81.80
|
%
|
|
182.46
|
|
|
149.26
|
|
|
12,557
|
|
|||
Renaissance Tampa International Plaza
(3)
|
|
Tampa, FL
|
|
293
|
|
|
100
|
%
|
|
81.22
|
%
|
|
188.12
|
|
|
152.79
|
|
|
6,777
|
|
|||
Chicago Sofitel Magnificent Mile
|
|
Chicago, IL
|
|
415
|
|
|
100
|
%
|
|
82.42
|
%
|
|
215.89
|
|
|
177.93
|
|
|
8,400
|
|
|||
Pier House Resort
|
|
Key West, FL
|
|
142
|
|
|
100
|
%
|
|
87.90
|
%
|
|
410.79
|
|
|
361.08
|
|
|
10,229
|
|
|||
Bardessono Hotel
(4)
|
|
Yountville, CA
|
|
62
|
|
|
100
|
%
|
|
84.37
|
%
|
|
733.66
|
|
|
619.02
|
|
|
5,029
|
|
|||
Ritz-Carlton St. Thomas
|
|
St. Thomas, U.S. Virgin Islands
|
|
180
|
|
|
100
|
%
|
|
78.46
|
%
|
|
537.75
|
|
|
421.90
|
|
|
8,813
|
|
|||
Total / Weighted Average
(5)
|
|
|
|
3,702
|
|
|
|
|
82.91
|
%
|
|
$
|
250.03
|
|
|
$
|
207.30
|
|
|
$
|
121,075
|
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of Hotel EBITDA by property. We own the Hilton La Jolla Torrey Pines and The Capital Hilton in a joint venture. The Hotel EBITDA represents the total amount for each hotel during our period of ownership, not our pro rata amount based on our ownership percentage.
|
(2)
|
Subject to a ground lease that expires in 2043.
|
(3)
|
Subject to a ground lease that expires in 2080.
|
(4)
|
Subject to a ground lease that initially expires in 2055. The ground lease contains two 25-year extension options, at our election.
|
(5)
|
Calculated on a portfolio basis for the
eleven
hotel properties in our portfolio as of December 31,
2016
.
|
•
|
Meeting Space
: Approximately 60,000 square feet of meeting space, including:
|
•
|
21,000 square feet of function space in 21 rooms to accommodate up to 1,500 people;
|
•
|
over 32,000 square feet of outdoor function space; and
|
•
|
the 6,203 square foot Fairway Pavilion Ballroom overlooking the 18th fairway of Torrey Pines Golf Course South Course.
|
•
|
Food and Beverage
: The Hilton La Jolla Torrey Pines hosts the Torreyana Grill and Lounge, an all-purpose three-meal restaurant with 205 seats and the Horizons Lounge. Both outlets overlook the golf course and the Pacific Ocean.
|
•
|
Other Amenities
: The hotel has a fitness center, outdoor pool, outdoor whirlpool, tennis courts, basketball court, business center, valet parking and a gift shop.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Rooms
|
394
|
|
|
394
|
|
|
394
|
|
|
394
|
|
|
394
|
|
|||||
Average Occupancy
|
83.8
|
%
|
|
85.4
|
%
|
|
84.5
|
%
|
|
78.2
|
%
|
|
75.8
|
%
|
|||||
ADR
|
$
|
194.93
|
|
|
$
|
191.16
|
|
|
$
|
178.35
|
|
|
$
|
168.43
|
|
|
$
|
166.41
|
|
RevPAR
|
$
|
163.41
|
|
|
$
|
163.15
|
|
|
$
|
150.71
|
|
|
$
|
131.76
|
|
|
$
|
126.19
|
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income (loss) to Hotel EBITDA by property. We own the Hilton La Jolla Torrey Pines in a joint venture. The Hotel EBITDA amount for this hotel represents the total amount for this hotel, not our pro rata amount based on our 75% ownership percentage.
|
•
|
Meeting Space
: Approximately 31,000 square feet of contiguous meeting space located on the same floor.
|
•
|
Food and Beverage
: The Capital Hilton hosts (i) the Northgate Grill, a full service restaurant with 130 seats and (ii) the Statler Lounge, a lobby bar with 72 seats.
|
•
|
Other Amenities
: The hotel has the MINT Health Club and Day Spa, gift shop, business center, valet parking and an executive lounge.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Rooms
|
550
|
|
|
550
|
|
|
547
|
|
|
544
|
|
|
544
|
|
|||||
Average Occupancy
|
88.6
|
%
|
|
85.4
|
%
|
|
84.8
|
%
|
|
83.7
|
%
|
|
82.3
|
%
|
|||||
ADR
|
$
|
230.69
|
|
|
$
|
222.26
|
|
|
$
|
219.56
|
|
|
$
|
216.40
|
|
|
$
|
213.93
|
|
RevPAR
|
$
|
204.36
|
|
|
$
|
189.88
|
|
|
$
|
186.11
|
|
|
$
|
181.03
|
|
|
$
|
176.09
|
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income (loss) to Hotel EBITDA by property. We own The Capital Hilton in a joint venture. The Hotel EBITDA amount for this hotel represents the total amount for this hotel, not our pro rata amount based on our 75% ownership percentage.
|
•
|
Meeting Space
: Approximately 31,000 square feet of meeting space, including foyer space.
|
•
|
Food and Beverage
: The Marriott Plano Legacy Town Center hosts (i) the Copper Bottom Grill, a full-service restaurant open for breakfast and lunch with 117 seats and (ii) Chaddick’s, a lounge offering food options after 2:00 p.m., with 82 seats, including outdoor seating.
|
•
|
Other Amenities
: The hotel has a fitness center, outdoor pool, whirlpool and sauna, a business center, valet parking and gift shop.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Rooms
|
404
|
|
|
404
|
|
|
404
|
|
|
404
|
|
|
404
|
|
|||||
Average Occupancy
|
70.6
|
%
|
|
71.0
|
%
|
|
69.1
|
%
|
|
66.4
|
%
|
|
66.4
|
%
|
|||||
ADR
|
$
|
190.70
|
|
|
$
|
193.45
|
|
|
$
|
178.78
|
|
|
$
|
173.95
|
|
|
$
|
162.59
|
|
RevPAR
|
$
|
134.58
|
|
|
$
|
137.41
|
|
|
$
|
123.57
|
|
|
$
|
115.49
|
|
|
$
|
107.91
|
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income (loss) to Hotel EBITDA by property.
|
•
|
Meeting Space
: Approximately 11,300 square feet of meeting space.
|
•
|
Food and Beverage
: The Seattle Marriott Waterfront hosts (i) Hook and Plow, a full-service restaurant with 192 seats; (ii) Lobby Bar/Library with 120 seats; and (iii) the “Market” offering snacks, drinks and sundry items.
|
•
|
Other Amenities
: The hotel has a fitness center, indoor/outdoor connected pool, business center, guest laundry facilities and valet parking.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Rooms
|
358
|
|
|
358
|
|
|
358
|
|
|
358
|
|
|
358
|
|
|||||
Average Occupancy
|
83.1
|
%
|
|
82.2
|
%
|
|
79.7
|
%
|
|
77.8
|
%
|
|
77.7
|
%
|
|||||
ADR
|
$
|
264.10
|
|
|
$
|
255.20
|
|
|
$
|
240.56
|
|
|
$
|
219.09
|
|
|
$
|
200.34
|
|
RevPAR
|
$
|
219.40
|
|
|
$
|
209.84
|
|
|
$
|
191.66
|
|
|
$
|
170.45
|
|
|
$
|
155.64
|
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income (loss) to Hotel EBITDA by property.
|
•
|
Meeting Space
: Approximately 11,000 square feet of meeting space.
|
•
|
Food and Beverage
: The Courtyard San Francisco Downtown hosts (i) Whispers Bar and Grill, a dinner only restaurant with 50 seats, (ii) Jasmine’s, a breakfast only restaurant with 100 seats and (iii) a Starbucks coffee shop with nine seats.
|
•
|
Other Amenities
: The hotel has a fitness center, indoor pool and whirlpool, valet parking and a 50 seat outdoor courtyard. The outdoor courtyard is a popular venue for receptions. The courtyard’s creatively designed outdoor fire feature allows the hotel to sell this space in both winter and summer.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Rooms
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|||||
Average Occupancy
|
89.6
|
%
|
|
91.1
|
%
|
|
89.9
|
%
|
|
88.4
|
%
|
|
85.4
|
%
|
|||||
ADR
|
$
|
273.07
|
|
|
$
|
267.24
|
|
|
$
|
255.75
|
|
|
$
|
226.92
|
|
|
$
|
206.95
|
|
RevPAR
|
$
|
244.54
|
|
|
$
|
243.45
|
|
|
$
|
229.90
|
|
|
$
|
200.58
|
|
|
$
|
176.66
|
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income (loss) to Hotel EBITDA by property.
|
•
|
Meeting Space
: Approximately 11,000 square feet of meeting space.
|
•
|
Food and Beverage
: The Courtyard Philadelphia Downtown hosts (i) Nineteen 26, an all-purpose restaurant and (ii) a Starbucks coffee shop.
|
•
|
Other Amenities
: The hotel has a fitness center, sundries shop/market, indoor pool and whirlpool, business center, guest laundry facilities and valet parking.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Rooms
|
499
|
|
|
499
|
|
|
499
|
|
|
498
|
|
|
498
|
|
|||||
Average Occupancy
|
81.8
|
%
|
|
82.6
|
%
|
|
79.4
|
%
|
|
76.6
|
%
|
|
77.9
|
%
|
|||||
ADR
|
$
|
182.46
|
|
|
$
|
175.85
|
|
|
$
|
166.01
|
|
|
$
|
165.02
|
|
|
$
|
161.20
|
|
RevPAR
|
$
|
149.26
|
|
|
$
|
145.28
|
|
|
$
|
131.81
|
|
|
$
|
126.33
|
|
|
$
|
125.56
|
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income (loss) to Hotel EBITDA by property.
|
•
|
Meeting Space
: Approximately 12,000 square feet of meeting space.
|
•
|
Food and Beverage
: The Renaissance Tampa International Plaza hosts (i) the Pelagia Trattoria, an all-purpose restaurant and (ii) Gabriella’s, a lobby bar and restaurant.
|
•
|
Other Amenities
: The hotel has a fitness center, outdoor pool and whirlpool, a gift shop, valet parking and a business center.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Rooms
|
293
|
|
|
293
|
|
|
293
|
|
|
293
|
|
|
293
|
|
|||||
Average Occupancy
|
81.2
|
%
|
|
78.0
|
%
|
|
80.4
|
%
|
|
77.6
|
%
|
|
78.0
|
%
|
|||||
ADR
|
$
|
188.12
|
|
|
$
|
175.40
|
|
|
$
|
161.82
|
|
|
$
|
153.70
|
|
|
$
|
154.68
|
|
RevPAR
|
$
|
152.79
|
|
|
$
|
136.75
|
|
|
$
|
130.07
|
|
|
$
|
119.31
|
|
|
$
|
120.57
|
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income (loss) to Hotel EBITDA by property.
|
•
|
Meeting Space
: Approximately 12,500 square feet of conference space.
|
•
|
Food and Beverage
: The Chicago Sofitel Magnificent Mile includes (i) the Café des Architectes, an 82 seat contemporary, Michelin Guide recommended restaurant featuring modern French cuisine; (ii) Le Bar, a 45 seat modern cocktail lounge; (iii) La Tarrasse, a 40 seat outdoor patio and lounge serving the cuisine of Café des Architectes; and (iv) Cigale, a restaurant space featuring an exhibition kitchen and frontage on Wabash Avenue overlooking Connors Park (currently utilized only for event space).
|
•
|
Other Amenities
: The hotel has a fitness center, a business center and valet parking.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
(1)
|
||||||||||
Rooms
|
415
|
|
|
415
|
|
|
415
|
|
|
415
|
|
|
415
|
|
|||||
Average Occupancy
|
82.4
|
%
|
|
80.0
|
%
|
|
80.5
|
%
|
|
82.0
|
%
|
|
78.1
|
%
|
|||||
ADR
|
$
|
215.89
|
|
|
$
|
222.55
|
|
|
$
|
234.93
|
|
|
$
|
222.06
|
|
|
$
|
219.86
|
|
RevPAR
|
$
|
177.93
|
|
|
$
|
178.11
|
|
|
$
|
197.84
|
|
|
$
|
182.13
|
|
|
$
|
171.66
|
|
(1)
|
2012 is comprised of the following periods, as a result of a change in ownership during the year:
|
|
Nov 1-Dec 31,
2012
|
|
Jan 1-Oct 31,
2012
|
||||
ADR
|
$
|
211.85
|
|
|
$
|
221.38
|
|
RevPAR
|
$
|
159.00
|
|
|
$
|
174.20
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Total Revenue
|
$
|
36,879
|
|
|
$
|
37,322
|
|
|
$
|
36,635
|
|
Rooms Revenue
|
27,026
|
|
|
26,980
|
|
|
25,534
|
|
|||
Hotel EBITDA
(1)
|
8,400
|
|
|
8,360
|
|
|
11,334
|
|
|||
Hotel EBITDA Margin
|
22.8
|
%
|
|
22.4
|
%
|
|
30.9
|
%
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income (loss) to Hotel EBITDA by property.
|
•
|
Meeting Space
: Approximately 2,600 square feet of conference space.
|
•
|
Food and Beverage
: The Pier House Resort provides an al fresco beach bar, the 152 seat One Duval Restaurant as well as the 18 seat Chart Room.
|
•
|
Other Amenities
: The hotel has a full service spa, a private beach, a heated outdoor pool, valet parking and a private dock for charter pick-ups.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Rooms
|
142
|
|
|
142
|
|
|
142
|
|
|
142
|
|
|
142
|
|
|||||
Average Occupancy
|
87.9
|
%
|
|
90.2
|
%
|
|
85.2
|
%
|
|
84.6
|
%
|
|
82.5
|
%
|
|||||
ADR
|
$
|
410.79
|
|
|
$
|
396.99
|
|
|
$
|
374.92
|
|
|
$
|
357.86
|
|
|
$
|
333.82
|
|
RevPAR
|
$
|
361.08
|
|
|
$
|
357.88
|
|
|
$
|
319.37
|
|
|
$
|
302.76
|
|
|
$
|
275.50
|
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income (loss) to Hotel EBITDA by property.
|
•
|
Meeting Space
: Approximately 2,100 square feet of indoor and outdoor meeting space.
|
•
|
Food and Beverage
: The Bardessono Hotel offers the acclaimed 84 seat Lucy restaurant and bar.
|
•
|
Other Amenities
: The hotel offers on-site spa, fitness center, outdoor amenities include a rooftop pool, a vegetable garden, carbon fiber bicycles and Lexus Hybrid vehicles are also available for guest use.
|
|
Year Ended December 31, 2016
|
|
Period from
July 9, 2015 through December 31, 2015
|
||||
Rooms
|
62
|
|
|
62
|
|
||
Average Occupancy
|
84.4
|
%
|
|
79.7
|
%
|
||
ADR
|
$
|
733.66
|
|
|
$
|
788.25
|
|
RevPAR
|
$
|
619.02
|
|
|
$
|
628.17
|
|
|
Year Ended December 31, 2016
|
|
Period from
July 9, 2015 through December 31, 2015
|
||||
Total Revenue
|
$
|
18,934
|
|
|
$
|
9,684
|
|
Rooms Revenue
|
14,047
|
|
|
6,855
|
|
||
Hotel EBITDA
(1)
|
5,029
|
|
|
2,900
|
|
||
EBITDA Margin
|
26.6
|
%
|
|
29.9
|
%
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income (loss) to Hotel EBITDA by property.
|
•
|
Meeting Space
: The property has more than 7,500 square feet of indoor and outdoor meeting and function space offering stunning views of Great Bay and neighboring St. John.
|
•
|
Food and Beverage
: The property features (i) the signature 163 seat Bleuwater Restaurant; (ii) Essenza, a 164 seat Italian restaurant, (iii) Sails, a 155 seat beachside restaurant and bar, (iv) Coconut Cove, a second beachside 118 seat restaurant, located in the adjacent Ritz Carlton Residences; and (v) Zest, a coffee/frozen yogurt shop.
|
•
|
Other Amenities
: The resort offers a beachfront infinity-edge pool as well as a children’s pool and hot tub, a 7,500 square foot full-service award-winning spa and a 2,000 square foot fitness center. The resort also offers Jean-Michel Cousteau’s Ambassadors of the Environment eco adventures for children and adults, a comprehensive aquatic center and day sails, sunset cruises and private charters aboard Lady Lynsey, the hotel’s 53-foot luxury catamaran.
|
|
Year Ended December 31, 2016
|
|
Period from December 15, 2015 through
December 31, 2015
|
||||
Rooms
|
180
|
|
|
180
|
|
||
Average Occupancy
|
78.5
|
%
|
|
73.2
|
%
|
||
ADR
|
$
|
537.75
|
|
|
$
|
1,179.85
|
|
RevPAR
|
$
|
421.90
|
|
|
$
|
863.30
|
|
|
Year Ended December 31, 2016
|
|
Period from December 15, 2015 through
December 31, 2015
|
||||
Total Revenue
|
$
|
50,278
|
|
|
$
|
3,884
|
|
Rooms Revenue
|
27,795
|
|
|
2,642
|
|
||
Hotel EBITDA
(1)
|
8,813
|
|
|
1,489
|
|
||
EBITDA Margin
|
17.5
|
%
|
|
38.3
|
%
|
(1)
|
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for a reconciliation of net income (loss) to Hotel EBITDA by property.
|
Hotel Property
|
|
Location
|
|
Total
Rooms |
|
%
Owned |
|
RevPAR for
Year Ended
December 31, 2016
|
||
Marriott Beverly Hills
|
|
Beverly Hills, CA
|
|
260
|
|
100%
|
|
$
|
222.39
|
|
Embassy Suites Crystal City
|
|
Arlington, VA
|
|
267
|
|
100%
|
|
171.45
|
|
|
Crowne Plaza Key West
|
|
Key West, FL
|
|
160
|
|
100%
|
|
239.09
|
|
|
Hyatt Coral Gables
|
|
Coral Gables, FL
|
|
253
|
|
100%
|
|
162.48
|
|
|
One Ocean Jacksonville
|
|
Jacksonville, FL
|
|
193
|
|
100%
|
|
141.76
|
|
|
Houston Embassy Suites
|
|
Houston, TX
|
|
150
|
|
100%
|
|
113.18
|
|
|
Portland Embassy Suites
|
|
Portland, OR
|
|
276
|
|
100%
|
|
191.61
|
|
|
Ritz-Carlton Atlanta
|
|
Atlanta, GA
|
|
444
|
|
100%
|
|
165.57
|
|
|
Hilton Boston Back Bay
|
|
Boston, MA
|
|
390
|
|
100%
|
|
204.76
|
|
|
Courtyard Boston Downtown
|
|
Boston, MA
|
|
315
|
|
100%
|
|
171.63
|
|
|
The Churchill
|
|
Washington, D.C.
|
|
173
|
|
100%
|
|
134.47
|
|
|
The Melrose
|
|
Washington, D.C.
|
|
240
|
|
100%
|
|
166.51
|
|
•
|
purchase interests in partnerships or joint ventures;
|
•
|
finance the origination or purchase of debt investments; or
|
•
|
finance acquisitions, expand, redevelop or improve existing properties, or develop new properties or other uses.
|
•
|
12 multiplied by the Net Earnings of the advisor for the 12-month period preceding the termination date of our advisory agreement. For purposes of this calculation, “Net Earnings” is defined as (A) our advisor’s reported Adjusted EBITDA (as defined in our advisory agreement) for the 12-month period preceding the termination of our advisory agreement (adjusting assuming our advisory agreement was in place for the full 12-month period if it otherwise was not), as reported in our advisor’s earnings releases less (B) our advisor’s pro forma Adjusted EBITDA (as defined in our advisory agreement) assuming our advisory agreement was not in place during such period plus (C) all EBITDA (Net Income (per GAAP) plus interest expenses, income taxes, depreciation and amortization) of our advisor and any of its affiliates and subsidiaries from providing any service or product to the Company, our operating partnership or any of its affiliates or subsidiaries, exclusive of EBITDA directly resulting from our advisory agreement;
|
•
|
the earnings multiple for the 12-month period preceding the termination date (calculated as our advisor’s total enterprise value divided by our advisor’s adjusted EBITDA) for Ashford Inc. common stock for the 12-month period preceding the termination date of the advisory agreement multiplied by the Net Earnings of the advisor (as defined above) for the 12-month period preceding the termination date of this advisory agreement; or
|
•
|
the simple average of the earnings multiples for the three preceding fiscal years (calculated as our advisor’s total enterprise value divided by, in each case, our advisor’s adjusted EBITDA for such periods) multiplied by the Net Earnings of the advisor (as defined above) for the 12-month period preceding the termination date of this advisory agreement;
|
•
|
upon a default by Ashford LLC in the performance or observance of any material term, condition or covenant under the advisory agreement; provided, however, that we must, before terminating the advisory agreement, give written notice of the default to Ashford LLC and provide it with an opportunity to cure the default within 60 days, or if such default is not reasonably susceptible to cure within 60 days, such additional cure period as is reasonably necessary to cure the default so long as Ashford LLC is diligently and in good faith pursuing such cure;
|
•
|
immediately upon providing written notice to Ashford LLC, following a voluntary or involuntary bankruptcy event of Ashford LLC, provided Ashford LLC does not file a motion to assume the advisory agreement with the appropriate court within 120 days of the commencement of such case or proceeding; or an involuntary bankruptcy event that remains undismissed and unstayed for a period exceeding 120 days;
|
•
|
immediately, upon the commencement of an action for dissolution of our advisor;
|
•
|
immediately upon providing written notice to Ashford LLC, following its conviction (including a plea or nolo contendere) of a felony;
|
•
|
immediately upon providing written notice to Ashford LLC, if it commits an act of fraud against us, misappropriates our funds or acts in a manner constituting willful misconduct, gross negligence or reckless disregard in the performance of its material duties under the advisory agreement (including a failure to act); provided, however, that if any such actions or omissions are caused by an employee and/or an officer of Ashford LLC (or an affiliate of Ashford LLC) and Ashford LLC takes all reasonable necessary and appropriate action against such person and cures the damage caused by such actions or omissions within 45 days of Ashford LLC’s actual knowledge of its commission or omission, we will not have the right to terminate the advisory agreement; and
|
•
|
immediately upon providing written notice to Ashford LLC following certain changes of control of Ashford LLC, exclusive of any change of control that is an assignment permitted as described in “Assignment” below or a change of control of Ashford Trust at any time that Ashford LLC remains under the control of Ashford Trust.
|
•
|
Base Fee.
The total quarterly base fee per annum is based on a declining sliding scale percentage of the total market capitalization of our company, subject to a minimum quarterly base fee plus the Key Money Asset Management Fee (defined in our advisory agreement as the aggregate gross asset value of all key money assets multiplied by 0.7%). The “total market capitalization” for purposes of determining the base fee is calculated on a quarterly basis as (i) the average of the volume-weighted average price per share of our common stock for each trading day of the preceding quarter multiplied by the average number of shares of our common stock outstanding during such quarter, on a fully-diluted basis (assuming all common units and long term incentive partnership units in the operating partnership which have achieved economic parity with common units in the operating partnership have been redeemed for our common stock), plus (ii) the quarterly average of the aggregate principal amount of our consolidated indebtedness (including our proportionate share of debt of any entity that is not consolidated but excluding our joint venture partners’ proportionate share of consolidated debt), plus (iii) the quarterly average of the liquidation value of our outstanding preferred equity and (iv) multiplying the sum of (i), (ii), and (iii) above by the Key Money Asset Factor (defined in our advisory agreement as 1 minus the quotient resulting from dividing the aggregate gross book value of all key money assets by the aggregate gross book value of all our assets (including key money assets)).
|
•
|
Incentive Fee.
In each year that our total shareholder return (“TSR”) exceeds the “average TSR of our peer group” we have agreed to pay an incentive fee. For purposes of this calculation, our TSR will be calculated using a year-end stock price equal to the closing price of our common stock on the last trading day of the year as compared to the closing stock price of our common stock on the last trading day of the prior year, assuming all dividends on the common stock are reinvested into additional shares of common stock. The average TSR for each member of our peer group is calculated in the same manner, and the simple average for our entire peer group is the “average TSR for our peer group.” If our TSR exceeds the average TSR for our peer group, Ashford LLC will be paid an incentive fee.
|
•
|
Equity Compensation.
To incentivize employees, officers, consultants, non-employee directors, affiliates and representatives of Ashford LLC to achieve our goals and business objectives, as established by our board of directors, in addition to the base fee and the incentive fee described above, our board of directors has the authority to make annual equity awards to Ashford LLC or directly to employees, officers, consultants and non-employee directors of Ashford LLC, based on our achievement of certain financial and other hurdles established by our board of directors. These annual equity awards are intended to provide an incentive to Ashford LLC and its employees to promote the success of our business. The compensation committee of our board of directors has full discretion regarding the grant of any annual equity awards to be provided to Ashford LLC and its employees, and other than the overall limitation on the total number of shares that are authorized to be granted under the 2013 Equity Incentive Plan and the Advisor Equity Incentive Plan, there are no limitations on the amount of these annual equity awards.
|
•
|
Expense Reimbursement.
Ashford LLC is responsible for all wages, salaries, cash bonus payments and benefits related to its employees providing services to us (including any of our officers who are also officers of Ashford LLC), with the exception of any equity compensation that may be awarded by us to the employees of Ashford LLC who provide services to us, the provision of certain internal audit services and the international office expenses described below. We are responsible to pay or reimburse Ashford LLC monthly for all other costs incurred by it on our behalf or in connection with the performance of its services and duties to us, including, without limitation, tax, legal, accounting advisory, investment banking and other third party professional fees, director fees and insurance (including errors and omissions insurance and any other insurance required pursuant to the terms of the advisory agreement), debt service, taxes, insurance, underwriting, brokerage, reporting, registration, listing fees and charges, travel and entertainment expenses, conference sponsorships, transaction diligence and closing costs, dead deal costs, dividends, office space, the cost of all equity awards or compensation plans established by us, including the value of awards made by us to Ashford LLC’s employees, and any other costs which are reasonably necessary for the performance by Ashford LLC of its duties and functions. In addition, we pay a pro rata share of Ashford LLC’s office overhead and administrative expenses incurred in the performance of its duties and functions under the advisory agreement. There is no specific limitation on the amount of such reimbursements.
|
•
|
Additional Services.
If, and to the extent that, we request Ashford LLC to render services on our behalf other than those required to be rendered by it under the advisory agreement, such additional services shall be compensated separately at market rates, as defined in the advisory agreement.
|
•
|
full service hotels and resorts with trailing 12 month average RevPAR or anticipated 12 month average RevPAR of at least twice the then-current U.S. national average RevPAR for all hotels as determined with reference to the most current Smith Travel Research reports, generally in the 20 most populous metropolitan statistical areas, as estimated by the United States Census Bureau and delineated by the U.S. Office of Management and Budget;
|
•
|
luxury hotels and resorts meeting the RevPAR criteria set forth above and situated in markets that may be generally recognized as resort markets; and
|
•
|
international hospitality assets predominantly focused in areas that are general destinations or in close proximity to major transportation hubs or business centers, such that the area serves as a significant entry or departure point to a foreign country or region of a foreign country for business or leisure travelers and meet the RevPAR criteria set forth above (after any applicable currency conversion to U.S. dollars).
|
•
|
we will make a cash payment to Ashford LLC of $5.0 million at the time the Amended and Restated Advisory Agreement becomes effective;
|
•
|
the termination fee payable to Ashford LLC has been amended by eliminating the 1.1x multiplier and tax gross up components of the fee;
|
•
|
Ashford Inc. will disclose publicly the revenues and expenses used to calculate “Net Earnings” on a quarterly basis which is used to calculate the termination fee; Ashford LLC will retain an accounting firm to provide a quarterly report to us on the reasonableness of Ashford LLC’s determination of expenses, which will be binding on the parties;
|
•
|
the right of Ashford LLC to appoint a “Designated CEO” has been eliminated;
|
•
|
the right of Ashford LLC to terminate the advisory agreement due to a change in a majority of the “Company Incumbent Board” (as defined in the current advisory agreement) has been eliminated;
|
•
|
we will be incentivized to grow our assets under a “growth covenant” in the Amended and Restated Advisory Agreement under which we will receive a deemed credit against a base amount of $45.0 million for: 3.75% of the total purchase price of each hotel acquired after the date of the Amended and Restated Advisory Agreement that was recommended by Ashford LLC, netted against 3.75% of the total sale price of each hotel sold after the date of the Amended and Restated Advisory Agreement. The difference between $45.0 million and such net credit, if any, is referred to as the “Uninvested Amount.” If the Amended and Restated Advisory Agreement is terminated, other than due to certain acts by Ashford LLC, we must pay Ashford LLC the Uninvested Amount, in addition to any termination fee payable under the Amended and Restated Advisory Agreement;
|
•
|
the Amended and Restated Advisory Agreement requires us to maintain a net worth of not less than $390 million plus 75% of the equity proceeds from the sale of securities by us after December 31, 2016 and a covenant prohibiting us from paying dividends except as required to maintain our REIT status if paying the dividend would reduce our net worth below the required minimum net worth;
|
•
|
the initial term of the Amended and Restated Advisory Agreement ends on the 10th anniversary of its effective date, subject to renewal by Ashford LLC for up to seven additional successive 10-year terms;
|
•
|
the base management fee payable to Ashford LLC will be fixed at 70 bps, and the fee will be payable on a monthly basis;
|
•
|
reimbursements of expenses to Ashford LLC will be made monthly in advance, based on an annual expense budget, with a quarterly true-up for actual expenses;
|
•
|
our right to terminate the advisory agreement due to a change of control of Ashford LLC has been eliminated;
|
•
|
our rights to terminate the advisory agreement at the end of each term upon payment of the termination fee based on the parties being unable to agree on new market-based fees or advisor’s performance have been eliminated; however, the Amended and Restated Advisory Agreement provides a mechanism for the parties to renegotiate the fees payable to Ashford LLC at the end of each term based on then prevailing market conditions, subject to floors and caps on the changes;
|
•
|
if a Change of Control (as defined in the Amended and Restated Advisory Agreement) is pending, we have agreed to deposit not less than 50%, and in certain cases 100%, of the applicable termination fee in escrow, with the payment of any remaining amounts owed to Ashford LLC secured by a letter of credit and/or first priority lien on certain assets;
|
•
|
our ability to terminate the Amended and Restated Advisory Agreement due to a material default by Ashford LLC is limited to instances where a court finally determines that the default had a material adverse effect on us and Ashford LLC fails to pay monetary damages in accordance with the Amended and Restated Advisory Agreement; and
|
•
|
if we repudiate the Amended and Restated Advisory Agreement through actions or omissions that constitute a repudiation as determined by a final non-appealable order from a court of competent jurisdiction, we will be liable to Ashford LLC for a liquidated damages amount.
|
Hotel
|
|
Effective Date
|
|
Expiration
Date
|
|
Extension Options By Manager
|
Hilton La Jolla Torrey Pines
|
|
12/17/2003
|
|
12/31/2023
|
|
three 10-year options
|
The Capital Hilton
|
|
12/17/2003
|
|
12/31/2023
|
|
three 10-year options
|
Marriott Plano Legacy Town Center
|
|
8/15/2003
|
|
12/31/2023
|
|
two 10-year options
|
Seattle Marriott Waterfront
|
|
5/23/2003
|
|
12/31/2028
|
|
five 10-year options
|
Courtyard San Francisco Downtown
|
|
6/7/2002
|
|
12/31/2027
|
|
five 5-year options
|
Courtyard Philadelphia Downtown
|
|
12/3/2011
|
|
12/31/2041
|
|
two 10-year options
|
Renaissance Tampa International Plaza
|
|
4/9/2003, with 8/9/2004 opening date
|
|
12/28/2029
|
|
five 10-year options
|
Chicago Sofitel Magnificent Mile
|
|
3/30/2006
|
|
12/31/2030
|
|
three 10-year options
|
Pier House Resort
|
|
5/14/2013
|
|
05/14/2023
|
|
three 7-year options and one 4-year option
|
Bardessono Hotel
|
|
7/10/2015
|
|
07/10/2025
|
|
three 7-year options and one 4-year option
|
Ritz-Carlton St. Thomas
|
|
12/15/2015
|
|
12/31/2065
|
|
two 10-year options
|
Hotel
|
|
Management Fee
(1)
|
|
Incentive Fee
|
|
Marketing Fee
|
|
Owner’s Priority
(2)
|
|
Owner’s
Investment
(2)
|
||
Hilton La Jolla Torrey Pines
|
|
3%
|
|
20% of operating cash flow (after deduction for capital renewals reserve and owner’s priority)
|
|
Reimbursement of hotel’s pro rata share of group services
|
|
11.5% of owner’s total investment
|
|
|
$117,465,746
|
|
|
|
|
|
|
|
|
|
|
|
|
||
The Capital Hilton
|
|
3%
|
|
20% of operating cash flow (after deduction for capital renewals reserve and owner’s priority)
|
|
Reimbursement of hotel’s pro rata share of group services
|
|
11.5% of owner’s total investment
|
|
|
$132,100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Marriott Plano Legacy Town Center
(3)
|
|
3%
|
|
35% of the excess of operating profit (after deduction for contributions to the FF&E reserve) over owner’s priority
|
|
Reimbursement of the hotel’s pro rata share of chain services, capped at 2.1% of gross revenues per fiscal year
|
|
11% of owner’s investment (that includes owner funded capital expenditures)
|
|
|
$57,486,897
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Seattle Marriott Waterfront
(3)
|
|
3%
|
|
After payment of owner’s 1st priority, remaining operating profit is split between owner and manager, such that manager receives 30% of remaining operating profit that is less than the sum of $15,133,000 plus 10.75% of owner- funded capital expenses, and 50% of the operating profit in excess of such sum.
|
|
Reimbursement of the hotel’s pro rata share of chain services, capped at 2.2% of gross revenues per fiscal year
|
|
Owner’s 1st Priority: 10.75% of owner’s investment
Owner’s 2nd Priority: After payment of the owner’ 1st priority, remaining operating profit is split between owner and manager, such that owner receives 70% of remaining operating profit that is less than the sum of $15,133,000 plus 10.75% of owner- funded capital expenses, and 50% of the operating profit in excess of such sum.
|
|
|
$88,937,857
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Courtyard San Francisco Downtown
|
|
7%
|
|
50% of the excess of operating profit (after deduction for contributions to the FF&E reserve) over owner’s priority
|
|
System wide contribution to the marketing fund (2% of guest room revenues on the effective date).
|
|
$9,500,000 plus 11.5% of owner funded capital expenses
|
|
Not applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel
|
|
Management Fee
(1)
|
|
Incentive Fee
|
|
Marketing Fee
|
|
Owner’s Priority
(2)
|
|
Owner’s
Investment
(2)
|
||
Courtyard Philadelphia Downtown
|
|
6.5%
|
|
20% of the excess of operating profit (after deduction for contributions to the FF&E reserve) over owner’s priority
|
|
System wide contribution to the marketing fund (2% of guest room revenues on the effective date).
|
|
2011-$5 million
2012-$5.5 million 2013-$6 million
2014-$6.5 million Thereafter-$7 million Plus 10.25% of owner funded capital expenses after the beginning of 2016.
|
|
Not applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Renaissance Tampa International Plaza
|
|
3.5%
|
|
First Incentive Fee: 100% of operating profit (after deduction for contributions to the FF&E reserve) after Owner’s First Priority until an aggregate amount of $2 million is paid to manager. Second Incentive Fee: After payment of owner’s 1st priority and manager’s first incentive fee, remaining operating profit is split between owner and manager, such that manager receives 30% of remaining operating profit that is less than the sum of 6,675,000 plus 15% of owner-funded capital expenses, and 40% of the operating profit in excess of such sum.
|
|
Reimbursement of the hotel’s pro rata share of chain services, capped at 2.8% of gross revenues per fiscal year
|
|
Owner’s 1st Priority: 11.25% of owner’s investment
Owner’s 2nd Priority: After payment of the owner’s 1st priority and manager’s fee, remaining operating profit is split between owner and manager, such that owner receives 70% of remaining operating profit that is less than the sum of $6,675,000 plus 15% of owner- funded capital expenses, and 60% of the operating profit in excess of such sum.
|
|
|
$44,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Chicago Sofitel Magnificent Mile
|
|
3%
|
|
20% of the amount by which the hotel’s annual net operating income exceeds a threshold amount (equal to 8% of our total investment in the hotel), capped at 2.5% of gross hotel revenues.
|
|
2% of gross hotel revenues
|
|
Not applicable
|
|
|
$153,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Pier House Resort
|
|
Greater of $13,252.62 monthly or 3%
|
|
The lesser of 1% of gross revenues or the amount by which actual house profit exceeds budgeted house profit.
|
|
Not applicable
|
|
Not applicable
|
|
Not applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Bardessono Hotel
|
|
Greater of $13,252.62 monthly or 3%
|
|
The lesser of 1% of gross revenues or the amount by which actual house profit exceeds budgeted house profit.
|
|
Not applicable
|
|
Not applicable
|
|
|
$85,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Ritz-Carlton St. Thomas
|
|
3.0%, comprised of a management fee of 0.4% and a royalty fee of 2.6%
|
|
20% of the excess, if any, of Operating Profit for such Fiscal Year over Owner’s Priority for such Fiscal Year.
|
|
1.0% of Gross Revenues
|
|
$5,440,000 plus 10.25% of the amount of Owner-Funded Capital Expenditures.
|
|
|
$64,000,000
|
|
(1)
|
Management fee is expressed as a percentage of gross hotel revenue.
|
(2)
|
Owner’s priority and owner’s investment amounts disclosed in the table are based on the most recent certification provided to us by the applicable manager. These amounts will continue to increase over time by the amount of additional owner-funded capital expenses.
|
(3)
|
The Management fee at this hotel is subject to reduction in the event specific Marriott branded hotels open.
|
•
|
Courtyard Philadelphia Downtown: If damage or destruction to the hotel from any cause materially and adversely affects the operation of the hotel and we fail to promptly commence and complete the repair, rebuilding or replacement of the same to bring it back to substantially its prior condition, manager may, at its option, terminate the management agreement by written notice.
|
•
|
Marriott Plano Legacy Town Center; Courtyard San Francisco Downtown; Seattle Marriott Waterfront; Renaissance Tampa International Plaza and Ritz-Carlton St. Thomas: If the hotel suffers a total casualty (meaning the cost of the damage to be repaired or replaced would be equal to 30% (60% for Ritz-Carlton St. Thomas) or more of the then total replacement cost of the hotel), then either party may terminate the hotel management agreement.
|
•
|
$13,252.62 (increased annually based on consumer price index adjustments); or
|
•
|
3% of the gross revenues associated with that hotel for the related month.
|
•
|
a sale of a hotel;
|
•
|
the failure of Remington Lodging to satisfy certain performance standards;
|
•
|
for the convenience of our TRS lessee;
|
•
|
in the event of a casualty to, condemnation of, or force majeure involving a hotel; or
|
•
|
upon a default by Remington Lodging or us that is not cured prior to the expiration of any applicable cure periods.
|
•
|
Sale.
If any hotel subject to the Remington master management agreement is sold during the first 12 months of the date such hotel becomes subject to the master management agreement, our TRS lessee may terminate the master management agreement with respect to such sold hotel, provided that it pays to Remington Lodging an amount equal to the management fee (both base fees and incentive fees) estimated to be payable to Remington Lodging with respect to the applicable hotel pursuant to the then current annual operating budget for the balance of the first year of the term. If any hotel subject to the Remington master management agreement is sold at any time after the first year of the term and the TRS lessee terminates the master management agreement with respect to such hotel, our TRS lessee will have no obligation to pay any termination fees.
|
•
|
Casualty.
If any hotel subject to the Remington master management agreement is the subject of a casualty during the first year of the initial 10-year term and the TRS lessee elects not to rebuild, then we must pay to Remington Lodging the termination fee, if any, that would be owed if the hotel had been sold. However, after the first year of the initial 10-year term, if a hotel is the subject of a casualty and the TRS lessee elects not to rebuild the hotel even though sufficient casualty insurance proceeds are available to do so, then the TRS lessee must pay to Remington Lodging a termination fee equal to the product obtained by multiplying (i) 65% of the aggregate management fees (both base fees and incentive fees) estimated to be paid to Remington Lodging with respect to the applicable hotel pursuant to the then current annual operating budget (but in no event less than the management fees for the preceding full fiscal year) by (ii) nine.
|
•
|
Condemnation or Force Majeure.
In the event of a condemnation of, or the occurrence of any force majeure event with respect to, any of the hotels, the TRS lessee has no obligation to pay any termination fees if the master management agreement terminates as to those hotels.
|
•
|
Failure to Satisfy Performance Test.
If any hotel subject to the Remington master management agreement fails to satisfy a certain performance test, the TRS lessee may terminate the master management agreement with respect to such hotel, and in such case, the TRS lessee must pay to Remington Lodging an amount equal to 60% of the product obtained by multiplying (i) 65% of the aggregate management fees (both base fees and incentive fees) estimated to be paid to Remington Lodging with respect to the applicable hotel pursuant to the then current annual operating budget (but in no event less than the management fees for the preceding full fiscal year) by (ii) nine. Remington Lodging will have failed the performance test with respect to a particular hotel if during any fiscal year during the term (i) such hotel’s gross operating profit margin for such fiscal year is less than 75% of the average gross operating profit margins of comparable hotels in similar markets and geographical locations, as reasonably determined by Remington Lodging and the TRS lessee, and (ii) such hotel’s RevPAR yield penetration is less than 80%. Upon a performance test failure, the TRS lessee must give Remington Lodging two years to cure. If, after the first year, the performance test failure has not been cured, then the TRS lessee may, in order not to waive any such failure, require Remington Lodging to engage a consultant with significant hotel lodging experience reasonably acceptable to both Remington Lodging and the TRS lessee, to make a determination as to whether or not another management company could manage the hotel in a materially more efficient manner. If the consultant’s determination is in the affirmative, then Remington Lodging must engage such consultant to
|
•
|
For Convenience.
With respect to any hotel managed by Remington Lodging pursuant to the Remington master management agreement, if the TRS lessee elects for convenience to terminate the management of such hotel, at any time, including during any renewal term, the TRS lessee must pay a termination fee to Remington Lodging, equal to the product of (i) 65% of the aggregate management fees for such hotel (both base fees and incentive fees) estimated to be payable to Remington Lodging with respect to the applicable hotel pursuant to the then current annual operating budget (but in no event less than the management fees for the preceding full fiscal year) and (ii) nine. With respect to any non-managed hotel for which services are provided pursuant to the Remington master management agreement, if the TRS lessee elects for convenience to terminate the master management agreement with respect to such non-managed hotel, at any time, including during any renewal term, the TRS lessee must pay a termination fee to Remington Lodging, equal to the product of (i) 65% of the aggregate project management fees and market service fees estimated for the non-managed hotel for the then current fiscal year in which such termination is to occur (but in no event less than the project management fees and market service fees for the preceding full fiscal year) by (ii) nine.
|
•
|
The TRS lessee or Remington Lodging files a voluntary bankruptcy petition, or experiences a bankruptcy-related event not discharged within 90 days.
|
•
|
The TRS lessee or Remington Lodging fails to make any payment due under the master management agreement, subject to a 10-day notice and cure period.
|
•
|
The TRS lessee or Remington Lodging fails to observe or perform any other term of the management agreement, subject to a 30-day notice and cure period. There are certain instances in which the 30-day notice and cure period can be extended to up to 120 days.
|
•
|
Remington Lodging does not qualify as an “eligible independent contractor” as such term is defined in Section 856(d)(9) of the Internal Revenue Code.
|
•
|
The TRS lessee fails to pay rent or other amounts due under the lease, provided that the TRS lessee has a 10-day cure period after receiving a written notice from us that such amounts are due and payable before an event of default would occur.
|
•
|
The TRS lessee does not observe or perform any other term of a lease, provided that the TRS lessee has a 30-day cure period after receiving a written notice from us that a term of the lease has been violated before an event of default of default would occur. There are certain instances in which the 30-day grace period can be extended to a maximum of 120 days.
|
•
|
The TRS lessee is the subject of a bankruptcy, reorganization, insolvency, liquidation or dissolution event.
|
•
|
The TRS lessee voluntarily ceases operations of the hotels for a period of more than 30 days, except as a result of damage, destruction, condemnation, or certain specified unavoidable delays.
|
•
|
The default of the TRS lessee under the management agreement for the related hotel because of any action or failure to act by the TRS lessee and the TRS lessee has failed to cure the default within 30 days.
|
•
|
an event of default (see “Events of Default”),
|
•
|
a party’s early termination rights (see “Early Termination”), or
|
•
|
a termination of all Remington management agreements between the TRS lessee and Remington Lodging because of an event of default under the management agreements that affects all properties (see “Relationship with Management Agreement”).
|
•
|
With respect to Remington Lodging, an investment opportunity where our independent directors have unanimously voted not to engage Remington Lodging as the manager or developer.
|
•
|
With respect to Remington Lodging, an investment opportunity where our independent directors, by a majority vote, have elected not to engage Remington Lodging as the manager or developer based on their determination, in their reasonable business judgment, that special circumstances exist such that it would be in our best interest not to engage Remington Lodging with respect to the particular hotel.
|
•
|
With respect to Remington Lodging, an investment opportunity where our independent directors, by a majority vote, have elected not to engage Remington Lodging as the manager or developer because they have determined, in their reasonable business judgment, that another manager or developer could perform the management, development or other duties materially better than Remington Lodging for the particular hotel, based on Remington Lodging’s prior performance.
|
•
|
Existing hotel investments of Remington Lodging or its affiliates with any of their existing joint venture partners, investors or property owners.
|
•
|
Existing bona fide arm’s length third-party management arrangements (or arrangements for other services such as project management) of Remington Lodging or any of its affiliates with third parties other than us and our affiliates.
|
•
|
Like-kind exchanges made pursuant to existing contractual obligations by any of the existing joint venture partners, investors or property owners in which Remington Lodging or its affiliates have an ownership interest, provided that Remington Lodging provides us with notice 10 days’ prior to such transaction.
|
•
|
Any hotel investment that does not satisfy our initial investment guidelines.
|
•
|
we or Remington Lodging experience a bankruptcy-related event;
|
•
|
we fail to reimburse Remington Lodging as described under “Reimbursement of Costs,” subject to a 30-day cure period; and
|
•
|
we or Remington Lodging does not observe or perform any other term of the agreement, subject to a 30-day cure period (which may be increased to a maximum of 120 days in certain instances).
|
•
|
Mr. Monty J. Bennett is removed as our chief executive officer or as chairman of our board of directors or is not re-appointed to either position, or he resigns as chief executive officer or chairman of our board of directors;
|
•
|
we terminate the Remington Lodging exclusivity rights pursuant to the terms of the mutual exclusivity agreement; or
|
•
|
our advisory agreement with Ashford LLC is terminated for any reason pursuant to its terms and Mr. Monty J. Bennett is no longer serving as our chief executive officer and chairman of our board of directors.
|
•
|
Remington Lodging fails to qualify as an “eligible independent contractor” as defined in Section 856(d)(9) of the Internal Revenue Code and for that reason, we terminate the master management agreement with Remington Lodging;
|
•
|
Remington Lodging is no longer “controlled” by Mr. Monty Bennett or his father Mr. Archie Bennett, Jr. or their respective family partnership or trusts, the sole members of which are at all times lineal descendants of Mr. Archie Bennett, Jr. or Mr. Monty Bennett (including step children) and spouses;
|
•
|
we experience a change in control and terminate the master management agreement between us and Remington Lodging and have paid a termination fee equal to the greater of (a) the product of (i) 65% of the aggregate management fees for such hotel (both base fees and incentive fees) estimated to be payable to Remington Lodging with respect to the applicable hotel pursuant to the then current annual operating budget (but in no event less than the management fees for the preceding full fiscal year) and (ii) nine, or (b) the product of (i) 65% of the project management fees and market services fees estimated to be payable to Remington Lodging with respect to the applicable hotel pursuant to the then current capital improvement budget (but in no event less than the aggregate project management fees and market service fees, for the preceding full fiscal year) and (ii) nine;
|
•
|
the Remington Lodging parties terminate our exclusivity rights pursuant to the terms of the mutual exclusivity agreement; or
|
•
|
our advisory agreement with Ashford LLC is terminated for any reason pursuant to its terms and Mr. Monty J. Bennett is no longer serving as our chief executive officer and chairman of our board of directors.
|
•
|
Ashford Trust did not contribute all of the hotels and other assets it owns to us.
|
•
|
Our investment, financing and other strategies differ from those of Ashford Trust.
|
•
|
foreign employment laws and practices, which may increase the reimbursable costs incurred under our advisory agreement associated with international employees;
|
•
|
foreign tax laws, which may provide for income or other taxes or tax rates that exceed those of the U.S. and which may provide that foreign earnings that are repatriated, directly or indirectly, are subject to dividend withholding tax requirements or other restrictions;
|
•
|
compliance with and unexpected changes in regulatory requirements or monetary policy;
|
•
|
the willingness of domestic or international lenders to provide financing and changes in the availability, cost and terms of such financing;
|
•
|
adverse changes in local, political, economic and market conditions;
|
•
|
increased costs of insurance coverage related to terrorist events;
|
•
|
changes in interest rates and/or currency exchange rates;
|
•
|
regulations regarding the incurrence of debt; and
|
•
|
difficulties in complying with U.S. rules governing REITs while operating outside of the United States.
|
•
|
provide an auditor’s attestation report on management’s assessment of the effectiveness of our system of internal control over financial reporting pursuant to Section 404 of the Sarbanes-Oxley Act;
|
•
|
comply with any new or revised financial accounting standards applicable to public companies until such standards are also applicable to private companies under Section 102(b)(1) of the JOBS Act;
|
•
|
comply with any new requirements adopted by the Public Company Accounting Oversight Board (the “PCAOB”) requiring mandatory audit firm rotation or a supplement to the auditor’s report in which the auditor would be required to provide additional information about the audit and the financial statements of the issuer;
|
•
|
comply with any new audit rules adopted by the PCAOB after April 5, 2012 unless the SEC determines otherwise;
|
•
|
provide certain disclosure regarding executive compensation; or
|
•
|
hold stockholder advisory votes on executive compensation.
|
•
|
result in higher interest rates on our variable-rate debt,
|
•
|
reduce the availability of debt financing generally or debt financing at favorable rates,
|
•
|
reduce cash available for distribution to stockholders, or
|
•
|
increase the risk that we could be forced to liquidate assets to repay debt.
|
•
|
12 multiplied by the Net Earnings of the advisor for the 12-month period preceding the termination date of our advisory agreement. For purposes of this calculation, “Net Earnings” is defined as (A) our advisor’s reported Adjusted EBITDA (as defined in our advisory agreement) for the 12-month period preceding the termination of our advisory agreement (adjusting assuming our advisory agreement was in place for the full 12-month period if it otherwise was not), as reported in our advisor’s earnings releases less (B) our advisor’s pro forma Adjusted EBITDA (as defined in our advisory agreement) assuming our advisory agreement was not in place during such period plus (C) all EBITDA (Net Income (per GAAP) plus interest expenses, income taxes, depreciation and amortization) of our advisor and any of its affiliates and subsidiaries from providing any service or product to the Company, our operating partnership or any of its affiliates or subsidiaries, exclusive of EBITDA directly resulting from our advisory agreement;
|
•
|
the earnings multiple for the 12-month period preceding the termination date (calculated as our advisor’s total enterprise value divided by Ashford LLC’s adjusted EBITDA) for Ashford Inc. common stock for the 12-month period preceding the termination date of the advisory agreement multiplied by the Net Earnings of the advisor (as defined above) for the 12-month period preceding the termination date of this advisory agreement; or
|
•
|
the simple average of our earnings multiples for the three preceding fiscal years (calculated as our advisor’s total enterprise value divided by, in each case, Ashford LLC’s adjusted EBITDA for such periods) multiplied by the Net Earnings of the advisor (as defined above) for the 12-month period preceding the termination date of this advisory agreement;
|
•
|
competition from other hotel properties in our markets;
|
•
|
over-building of hotels in our markets, which results in increased supply and adversely affects occupancy and revenues at our hotels;
|
•
|
dependence on business and commercial travelers and tourism;
|
•
|
increases in operating costs due to inflation, increased energy costs and other factors that may not be offset by increased room rates;
|
•
|
changes in interest rates and in the availability, cost and terms of debt financing;
|
•
|
increases in assessed property taxes from changes in valuation or real estate tax rates;
|
•
|
increases in the cost of property insurance;
|
•
|
changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related costs of compliance;
|
•
|
unforeseen events beyond our control, such as terrorist attacks, travel related health concerns which could reduce travel, including pandemics and epidemics such as Ebola, H1N1 influenza (swine flu), avian bird flu, SARS and the Zika virus, imposition of taxes or surcharges by regulatory authorities, travel-related accidents, travel infrastructure interruptions and unusual weather patterns, including natural disasters such as hurricanes, tsunamis or earthquakes;
|
•
|
adverse effects of international, national, regional and local economic and market conditions and increases in energy costs or labor costs and other expenses affecting travel, which may affect travel patterns and reduce the number of business and commercial travelers and tourists;
|
•
|
adverse effects of a downturn in the lodging industry; and
|
•
|
risks generally associated with the ownership of hotel properties and real estate, as we discuss in more detail below.
|
•
|
construction cost overruns and delays;
|
•
|
the disruption of operations and displacement of revenue at operating hotels, including revenue lost while rooms, restaurants or meeting space under renovation are out of service;
|
•
|
the cost of funding renovations or developments and inability to obtain financing on attractive terms;
|
•
|
the return on our investment in these capital improvements or developments failing to meet expectations;
|
•
|
inability to obtain all necessary zoning, land use, building, occupancy, and construction permits;
|
•
|
loss of substantial investment in a development project if a project is abandoned before completion;
|
•
|
environmental problems; and
|
•
|
disputes with franchisors or property managers regarding compliance with relevant franchise agreements or management agreements.
|
•
|
adverse changes in international, national, regional and local economic and market conditions;
|
•
|
changes in interest rates and in the availability, cost, and terms of debt financing;
|
•
|
changes in governmental laws and regulations, fiscal policies, and zoning and other ordinances, and the related costs of compliance with laws and regulations, fiscal policies and zoning and other ordinances;
|
•
|
the ongoing need for capital improvements, particularly in older structures;
|
•
|
changes in operating expenses; and
|
•
|
civil unrest, acts of war or terrorism, and acts of God, including earthquakes, floods and other natural disasters, which may result in uninsured and underinsured losses.
|
•
|
our knowledge of the contamination;
|
•
|
the timing of the contamination;
|
•
|
the cause of the contamination; or
|
•
|
the party responsible for the contamination.
|
•
|
the insurance coverage thresholds that we have obtained may not fully protect us against insurable losses (i.e., losses may exceed coverage limits);
|
•
|
we may incur large deductibles that adversely affect our earnings;
|
•
|
we may incur losses from risks that are not insurable or that are not economically insurable; and
|
•
|
current coverage thresholds may not continue to be available at reasonable rates.
|
•
|
9.8% of the lesser of the total number or value of the outstanding shares of our common stock, or
|
•
|
9.8% of the lesser of the total number or value of the outstanding shares of any class or series of our preferred stock or any other stock of our company, unless our board of directors grants a waiver.
|
•
|
redemption rights of qualifying parties;
|
•
|
transfer restrictions on our common units;
|
•
|
the ability of the general partner in some cases to amend the partnership agreement without the consent of the limited partners; and
|
•
|
the right of the limited partners to consent to transfers of the general partnership interest and mergers of the operating partnership under specified circumstances.
|
•
|
“business combination” provisions that, subject to limitations, prohibit certain business combinations between us and an “interested stockholder” (defined generally as any person who beneficially owns 10% or more of the voting power of our shares or an affiliate thereof) for five years after the most recent date on which the stockholder becomes an interested stockholder, and thereafter impose special stockholder voting requirements on these business combinations, unless certain fair price requirements set forth in the MGCL are satisfied; and
|
•
|
“control share” provisions that provide that “control shares” of our company (defined as shares which, when aggregated with other shares controlled by the stockholder, entitle the stockholder to exercise one of three increasing ranges of voting power in electing directors) acquired in a “control share acquisition” (defined as the direct or indirect acquisition of
|
•
|
terminate Ashford LLC under certain conditions pursuant to our advisory agreement;
|
•
|
amend or revise at any time and from time to time our investment, financing, borrowing and dividend policies and our policies with respect to all other activities, including growth, debt, capitalization and operations;
|
•
|
amend our policies with respect to conflicts of interest provided that such changes are consistent with applicable legal requirements;
|
•
|
subject to the terms of our charter, prevent the ownership, transfer and/or accumulation of shares in order to protect our status as a REIT or for any other reason deemed to be in the best interests of us and our stockholders;
|
•
|
subject to the terms of any outstanding classes or series of preferred stock, issue additional shares without obtaining stockholder approval, which could dilute the ownership of our then-current stockholders;
|
•
|
subject to the terms of any outstanding classes or series of preferred stock, amend our charter to increase or decrease the aggregate number of shares of stock or the number of shares of stock of any class or series, without obtaining stockholder approval;
|
•
|
subject to the terms of any outstanding classes or series of preferred stock, classify or reclassify any unissued shares of our common stock or preferred stock and set the preferences, rights and other terms of such classified or reclassified shares, including provisions that may have an anti-takeover effect, without obtaining stockholder approval;
|
•
|
employ and compensate affiliates;
|
•
|
direct our resources toward investments that do not ultimately appreciate over time; and
|
•
|
determine that it is no longer in our best interests to attempt to qualify, or to continue to qualify, as a REIT.
|
•
|
we would not be allowed a deduction for dividends paid to stockholders in computing our taxable income and would be subject to U.S. federal income tax at regular corporate rates;
|
•
|
we could be subject to the federal alternative minimum tax and possibly increased state and local income taxes; and
|
•
|
unless we are entitled to relief under certain U.S. federal income tax laws, we could not re-elect REIT status until the fifth calendar year after the year in which we failed to qualify as a REIT.
|
•
|
We will be required to pay tax on undistributed REIT taxable income.
|
•
|
We may be required to pay the “alternative minimum tax” on our items of tax preference.
|
•
|
If we have net income from the disposition of foreclosure property held primarily for sale to customers in the ordinary course of business or other non-qualifying income from foreclosure property, we must pay tax on that income at the highest corporate rate.
|
•
|
If we sell a property in a “prohibited transaction,” our gain from the sale would be subject to a 100% penalty tax.
|
•
|
Each of our taxable REIT subsidiaries is a fully taxable corporation and will be subject to federal and state taxes on its income.
|
•
|
We may experience increases in our state and local income tax burden. Over the past several years, certain states have significantly changed their income tax regimes in order to raise revenues. The changes enacted include the taxation of modified gross receipts (as opposed to net taxable income), the suspension of and/or limitation on the use of net operating loss deductions, increases in tax rates and fees, the addition of surcharges, and the taxation of our partnership income at the entity level. Facing mounting budget deficits, more state and local taxing authorities have indicated that they are going to revise their income tax regimes in this fashion and/or eliminate certain federally allowed tax deductions such as the REIT dividends paid deduction.
|
•
|
actual or anticipated variations in our quarterly operating results;
|
•
|
changes in our operations or earnings estimates or publication of research reports about us or the industry;
|
•
|
changes in market valuations of similar companies;
|
•
|
adverse market reaction to any increased indebtedness we incur in the future;
|
•
|
additions or departures of key management personnel;
|
•
|
actions by institutional stockholders;
|
•
|
failure to meet and maintain REIT qualification;
|
•
|
speculation in the press or investment community; and
|
•
|
general market and economic conditions.
|
Hotel Property
|
|
Location
|
|
Service Type
|
|
Total Rooms
|
|
% Owned
|
|
Owned Rooms
|
|
Year Ended December 31, 2016
|
||||||||||||
Occupancy
|
|
ADR
|
|
RevPAR
|
||||||||||||||||||||
Fee Simple Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Hilton
|
|
Washington D.C.
|
|
Full
|
|
550
|
|
|
75
|
%
|
|
413
|
|
|
88.59
|
%
|
|
$
|
230.69
|
|
|
$
|
204.36
|
|
Marriott
|
|
Seattle, WA
|
|
Full
|
|
358
|
|
|
100
|
%
|
|
358
|
|
|
83.07
|
%
|
|
264.10
|
|
|
219.40
|
|
||
Marriott
|
|
Plano, TX
|
|
Full
|
|
404
|
|
|
100
|
%
|
|
404
|
|
|
70.57
|
%
|
|
190.70
|
|
|
134.58
|
|
||
Courtyard by Marriott
|
|
Philadelphia, PA
|
|
Select
|
|
499
|
|
|
100
|
%
|
|
499
|
|
|
81.80
|
%
|
|
182.46
|
|
|
149.26
|
|
||
Courtyard by Marriott
|
|
San Francisco, CA
|
|
Select
|
|
405
|
|
|
100
|
%
|
|
405
|
|
|
89.55
|
%
|
|
273.07
|
|
|
244.54
|
|
||
Chicago Sofitel Magnificent Mile
|
|
Chicago, IL
|
|
Full
|
|
415
|
|
|
100
|
%
|
|
415
|
|
|
82.42
|
%
|
|
215.89
|
|
|
177.93
|
|
||
Pier House Resort
|
|
Key West, FL
|
|
Full
|
|
142
|
|
|
100
|
%
|
|
142
|
|
|
87.90
|
%
|
|
410.79
|
|
|
361.08
|
|
||
Ritz Carlton St. Thomas
|
|
St. Thomas, USVI
|
|
Full
|
|
180
|
|
|
100
|
%
|
|
180
|
|
|
78.46
|
%
|
|
537.75
|
|
|
421.90
|
|
||
Ground Lease Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Hilton
(1)
|
|
La Jolla, CA
|
|
Full
|
|
394
|
|
|
75
|
%
|
|
296
|
|
|
83.83
|
%
|
|
194.93
|
|
|
163.41
|
|
||
Renaissance
(2)
|
|
Tampa, FL
|
|
Full
|
|
293
|
|
|
100
|
%
|
|
293
|
|
|
81.22
|
%
|
|
188.12
|
|
|
152.79
|
|
||
Bardessono
(3)
|
|
Yountville, CA
|
|
Full
|
|
62
|
|
|
100
|
%
|
|
62
|
|
|
84.37
|
%
|
|
733.66
|
|
|
619.02
|
|
||
Total
|
|
|
|
|
|
3,702
|
|
|
|
|
3,467
|
|
|
82.91
|
%
|
|
$
|
250.03
|
|
|
$
|
207.30
|
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
2016
|
|
|
|
|
|
|
|
||||||||
High
|
$
|
14.53
|
|
|
$
|
17.34
|
|
|
$
|
17.64
|
|
|
$
|
14.73
|
|
Low
|
8.37
|
|
|
10.21
|
|
|
13.91
|
|
|
12.17
|
|
||||
Close
|
11.67
|
|
|
14.14
|
|
|
14.10
|
|
|
13.65
|
|
||||
Cash dividends declared per share
|
0.10
|
|
|
0.12
|
|
|
0.12
|
|
|
0.12
|
|
||||
|
|
|
|
|
|
|
|
||||||||
2015
|
|
|
|
|
|
|
|
||||||||
High
|
$
|
18.08
|
|
|
$
|
17.25
|
|
|
$
|
16.22
|
|
|
$
|
15.84
|
|
Low
|
15.64
|
|
|
14.38
|
|
|
10.52
|
|
|
12.65
|
|
||||
Close
|
16.77
|
|
|
15.02
|
|
|
14.03
|
|
|
14.50
|
|
||||
Cash dividends declared per share
|
0.05
|
|
|
0.10
|
|
|
0.10
|
|
|
0.10
|
|
(i)
|
90% of our REIT taxable income, determined before the deduction for dividends paid and excluding any net capital gain (which does not necessarily equal net income as calculated in accordance with GAAP); plus
|
(ii)
|
90% of the excess of our net income from foreclosure property over the tax imposed on such income by the Internal Revenue Code; less
|
(iii)
|
any excess non-cash income (as determined under the Internal Revenue Code).
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||
|
Amount
|
|
|
%
|
|
Amount
|
|
|
%
|
|
Amount
|
|
|
%
|
|||||||||
Common Stock (cash):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Ordinary income
|
$
|
—
|
|
|
|
—
|
%
|
|
$
|
0.3500
|
|
(1)
|
|
100.00
|
%
|
|
$
|
0.2500
|
|
(1)
|
|
100.00
|
%
|
Capital gain
|
0.4600
|
|
(1) (2)
|
|
100.00
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|||
Total
|
$
|
0.4600
|
|
|
|
100.00
|
%
|
|
$
|
0.3500
|
|
|
|
100.00
|
%
|
|
$
|
0.2500
|
|
|
|
100.00
|
%
|
Preferred Stock – Series A:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Ordinary income
|
$
|
—
|
|
|
|
—
|
%
|
|
$
|
0.7181
|
|
|
|
100.00
|
%
|
|
$
|
—
|
|
|
|
—
|
%
|
Capital gain
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|||
Total
|
$
|
—
|
|
|
|
—
|
%
|
|
$
|
0.7181
|
|
|
|
100.00
|
%
|
|
$
|
—
|
|
|
|
—
|
%
|
Preferred Stock – Series B:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Ordinary income
|
$
|
—
|
|
|
|
—
|
%
|
|
$
|
0.0458
|
|
(1)
|
|
100.00
|
%
|
|
$
|
—
|
|
|
|
—
|
%
|
Capital gain
|
1.3750
|
|
(1) (2)
|
|
100.00
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|||
Total
|
$
|
1.3750
|
|
|
|
100.00
|
%
|
|
$
|
0.0458
|
|
|
|
100.00
|
%
|
|
$
|
—
|
|
|
|
—
|
%
|
(1)
|
The fourth quarter
2014
distributions paid January 15,
2015
to stockholders of record as of December 31, 2014 are treated as 2014 distributions for tax purposes.
|
(2)
|
63.949% of the total capital gain distribution represents unrecaptured Section 1250 gain.
|
|
Number of Securities to be Issued Upon Exercise of
Outstanding Options, Warrants and Rights |
|
Weighted-Average Exercise Price Of Outstanding Options, Warrants, And Rights
|
|
Number of Securities Remaining Available for Future Issuance
|
|
|
|
Equity compensation plans approved by security holders
|
None
|
|
N/A
|
|
1,758,658
|
|
|
(1)
|
Equity compensation plans not approved by security holders
|
None
|
|
N/A
|
|
None
|
|
|
|
Total
|
None
|
|
N/A
|
|
1,758,658
|
|
|
|
Period
|
|
Total Number of Shares Purchased
(1) (2)
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of a Publicly Announced Plan
|
|
Maximum Dollar Value of Shares That May Yet Be Purchased Under the Plan
|
||||||
Common stock:
|
|
|
|
|
|
|
|
|
||||||
October 1 to October 31
|
|
98
|
|
|
$
|
14.14
|
|
|
—
|
|
|
$
|
36,787,500
|
|
November 1 to November 30
|
|
66
|
|
|
$
|
12.39
|
|
|
—
|
|
|
$
|
36,787,500
|
|
December 1 to December 31
|
|
1,260
|
|
|
$
|
13.67
|
|
|
—
|
|
|
$
|
36,787,500
|
|
Total
|
|
1,424
|
|
|
$
|
13.65
|
|
|
—
|
|
|
|
(1)
|
Includes shares that were repurchased from Ashford Trust when former Ashford Trust employees who held restricted shares of Ashford Prime common stock they received in the spin-off, forfeited the shares to Ashford Trust upon termination of employment.
|
(2)
|
Includes restricted shares of our common stock, with no associated cost, that were forfeited upon termination of employment.
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
(in thousands, except per share amounts)
|
||||||||||||||||||
Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenue
|
$
|
405,857
|
|
|
$
|
349,545
|
|
|
$
|
307,308
|
|
|
$
|
233,496
|
|
|
$
|
221,188
|
|
Total operating expenses
|
$
|
358,716
|
|
|
$
|
303,569
|
|
|
$
|
263,558
|
|
|
$
|
214,086
|
|
|
$
|
189,382
|
|
Operating income
|
$
|
47,141
|
|
|
$
|
45,976
|
|
|
$
|
43,750
|
|
|
$
|
19,410
|
|
|
$
|
31,806
|
|
Net income (loss)
|
$
|
24,320
|
|
|
$
|
(4,691
|
)
|
|
$
|
3,538
|
|
|
$
|
(17,928
|
)
|
|
$
|
(3,793
|
)
|
Net income (loss) attributable to the Company
|
$
|
19,316
|
|
|
$
|
(6,712
|
)
|
|
$
|
1,939
|
|
|
$
|
(11,782
|
)
|
|
$
|
(4,545
|
)
|
Diluted income (loss) per common share
|
$
|
0.55
|
|
|
$
|
(0.34
|
)
|
|
$
|
0.07
|
|
|
$
|
(0.73
|
)
|
|
$
|
(0.28
|
)
|
Weighted average diluted common shares
|
31,195
|
|
|
25,888
|
|
|
33,325
|
|
|
16,045
|
|
|
16,045
|
|
|
December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
(in thousands)
|
||||||||||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Investments in hotel properties, gross
|
$
|
1,258,412
|
|
|
$
|
1,315,621
|
|
|
$
|
1,179,345
|
|
|
$
|
925,507
|
|
|
$
|
920,968
|
|
Accumulated depreciation
|
$
|
(243,880
|
)
|
|
$
|
(224,142
|
)
|
|
$
|
(189,042
|
)
|
|
$
|
(160,181
|
)
|
|
$
|
(149,032
|
)
|
Investments in hotel properties, net
|
$
|
1,014,532
|
|
|
$
|
1,091,479
|
|
|
$
|
990,303
|
|
|
$
|
765,326
|
|
|
$
|
771,936
|
|
Cash and cash equivalents
|
$
|
126,790
|
|
|
$
|
105,039
|
|
|
$
|
171,439
|
|
|
$
|
143,776
|
|
|
$
|
20,313
|
|
Restricted cash
|
$
|
37,855
|
|
|
$
|
33,135
|
|
|
$
|
29,646
|
|
|
$
|
5,951
|
|
|
$
|
16,891
|
|
Note receivable
|
$
|
8,098
|
|
|
$
|
8,098
|
|
|
$
|
8,098
|
|
|
$
|
8,098
|
|
|
$
|
8,098
|
|
Total assets
|
$
|
1,256,997
|
|
|
$
|
1,352,750
|
|
|
$
|
1,226,005
|
|
|
$
|
960,189
|
|
|
$
|
845,216
|
|
Indebtedness, net
|
$
|
764,616
|
|
|
$
|
835,592
|
|
|
$
|
761,727
|
|
|
$
|
619,652
|
|
|
$
|
568,745
|
|
Total stockholders’ equity of the Company
|
$
|
308,796
|
|
|
$
|
338,859
|
|
|
$
|
278,904
|
|
|
$
|
146,027
|
|
|
$
|
239,863
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
(in thousands, except per share amounts)
|
||||||||||||||||||
Other Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash provided by (used in) operating activities
|
$
|
57,091
|
|
|
$
|
9,390
|
|
|
$
|
54,854
|
|
|
$
|
34,085
|
|
|
$
|
27,852
|
|
Cash provided by (used in) investing activities
|
$
|
100,285
|
|
|
$
|
(183,254
|
)
|
|
$
|
(212,763
|
)
|
|
$
|
(28,354
|
)
|
|
$
|
(11,944
|
)
|
Cash provided by (used in) financing activities
|
$
|
(135,625
|
)
|
|
$
|
107,464
|
|
|
$
|
185,572
|
|
|
$
|
117,732
|
|
|
$
|
(12,046
|
)
|
Cash dividends declared per common share
|
$
|
0.46
|
|
|
$
|
0.35
|
|
|
$
|
0.20
|
|
|
$
|
0.05
|
|
|
$
|
—
|
|
EBITDA (unaudited)
(1)
|
$
|
104,908
|
|
|
$
|
70,383
|
|
|
$
|
78,187
|
|
|
$
|
42,332
|
|
|
$
|
56,353
|
|
Hotel EBITDA (unaudited)
(1)
|
$
|
124,239
|
|
|
$
|
114,535
|
|
|
$
|
103,287
|
|
|
$
|
77,907
|
|
|
$
|
73,040
|
|
Funds From Operations (FFO) (unaudited)
(1)
|
$
|
34,050
|
|
|
$
|
31,859
|
|
|
$
|
39,928
|
|
|
$
|
8,829
|
|
|
$
|
22,080
|
|
•
|
Utilizing up to $50 million to initiate a stock repurchase program;
|
•
|
Amending the Company’s 2016 dividend policy commencing with the second quarter by increasing the expected quarterly cash dividend for the Company’s common stock by 20%, from $0.10 per diluted share to $0.12 per diluted share. This equates to an annual rate of $0.48 per diluted share, representing a 4.4% yield based on the Company’s closing stock price on April 7, 2016;
|
•
|
Liquidating our investment in the AQUA U.S. Fund and utilizing the cash to fund the share repurchase plan;
|
•
|
Immediately unwinding the OP Unit enfranchisement preferred equity transaction for the Company’s OP unit holders, previously announced on February 2, 2016; and
|
•
|
Commencing the sale process for up to four of the Company’s assets that do not have the RevPAR level and product quality consistent with the long-term vision of Ashford Prime. The assets include the Courtyard Philadelphia Downtown Hotel, Courtyard Seattle Downtown Hotel, Renaissance Tampa Hotel and Marriott Legacy Center Hotel in Plano, Texas.
|
•
|
Focused Portfolio:
Going forward, the Company's portfolio will be predominantly focused on investing in the luxury chain scale segment. Empirical evidence has shown the luxury segment has had greater RevPAR growth over the long term. The Company will continue to target acquisitions of hotels with a RevPAR of at least 2.0x the national average. As a result, four hotel properties have been designated as non-core to the portfolio, including the Courtyard Philadelphia Downtown Hotel, Courtyard San Francisco Downtown Hotel, Renaissance Tampa Hotel and Marriott Legacy Center Hotel in Plano, Texas. The Company intends to either reposition or opportunistically sell these hotel properties in the future if conditions warrant. The Company will also simultaneously pursue new acquisitions in order to grow the portfolio consistent with its stated strategy. Luxury hotels have proven to have superior long-term RevPAR growth versus other chain scales, and the Company believes its exclusive focus of investing in luxury hotels should generate attractive returns for its shareholders.
|
•
|
Increased Dividend:
The Company's 2017 dividend policy will be amended commencing with the first quarter by increasing the expected quarterly cash dividend for the Company's common stock by 33%, from $0.12 per diluted share to $0.16 per diluted share. This equates to an annual rate of $0.64 per diluted share, representing a 4.5% yield based on the Company's closing stock price on January 23, 2017;
|
•
|
Reaffirming Conservative Leverage:
The Company will continue to target conservative leverage, with a target leverage level of 45% net debt to gross assets;
|
•
|
Strong Liquidity:
The Company will continue to focus on having access to liquidity for both opportunistic investments and as a hedge against economic uncertainty. The Company will target holding 10-15% of its gross debt balance in cash.
|
•
|
Occupancy-Occupancy means the total number of hotel rooms sold in a given period divided by the total number of rooms available. Occupancy measures the utilization of our hotels’ available capacity. We use occupancy to measure demand at a specific hotel or group of hotels in a given period.
|
•
|
ADR-ADR means average daily rate and is calculated by dividing total hotel rooms revenues by total number of rooms sold in a given period. ADR measures average room price attained by a hotel and ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a hotel or group of hotels. We use ADR to assess the pricing levels that we are able to generate.
|
•
|
RevPAR-RevPAR means revenue per available room and is calculated by multiplying ADR by the average daily occupancy. RevPAR is one of the commonly used measures within the hotel industry to evaluate hotel operations. RevPAR does not include revenues from food and beverage sales or parking, telephone or other non-rooms revenues generated by the property. Although RevPAR does not include these ancillary revenues, it is generally considered the leading indicator of core revenues for many hotels. We also use RevPAR to compare the results of our hotels between periods and to analyze results of our comparable hotels (comparable hotels represent hotels we have owned for the entire period). RevPAR improvements attributable to increases in occupancy are generally accompanied by increases in most categories of variable operating costs. RevPAR improvements attributable to increases in ADR are generally accompanied by increases in limited categories of operating costs, such as management fees and franchise fees.
|
•
|
Rooms revenue-Occupancy and ADR are the major drivers of rooms revenue. Rooms revenue accounts for the substantial majority of our total revenue.
|
•
|
Food and beverage revenue-Occupancy and the type of customer staying at the hotel are the major drivers of food and beverage revenue (i.e., group business typically generates more food and beverage business through catering functions when compared to transient business, which may or may not utilize the hotel’s food and beverage outlets or meeting and banquet facilities).
|
•
|
Other hotel revenue-Occupancy and the nature of the property are the main drivers of other ancillary revenue, such as telecommunications, parking and leasing services.
|
•
|
Rooms expense-These costs include housekeeping wages and payroll taxes, reservation systems, room supplies, laundry services and front desk costs. Like rooms revenue, occupancy is the major driver of rooms expense and, therefore, rooms expense has a significant correlation to rooms revenue. These costs can increase based on increases in salaries and wages, as well as the level of service and amenities that are provided.
|
•
|
Food and beverage expense-These expenses primarily include food, beverage and labor costs. Occupancy and the type of customer staying at the hotel (i.e., catered functions generally are more profitable than restaurant, bar or other on-property food and beverage outlets) are the major drivers of food and beverage expense, which correlates closely with food and beverage revenue.
|
•
|
Management fees-Base management fees are computed as a percentage of gross revenue. Incentive management fees generally are paid when operating profits exceed certain threshold levels.
|
•
|
Other hotel expenses-These expenses include labor and other costs associated with the other operating department revenues, as well as labor and other costs associated with administrative departments, franchise fees, sales and marketing, repairs and maintenance and utility costs.
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
Revenue
|
|
|
|
|
|
|
|
|||||||
Rooms
|
$
|
287,844
|
|
|
$
|
255,443
|
|
|
$
|
32,401
|
|
|
12.7
|
%
|
Food and beverage
|
95,618
|
|
|
79,894
|
|
|
15,724
|
|
|
19.7
|
|
|||
Other
|
22,267
|
|
|
14,061
|
|
|
8,206
|
|
|
58.4
|
|
|||
Total hotel revenue
|
405,729
|
|
|
349,398
|
|
|
56,331
|
|
|
16.1
|
|
|||
Other
|
128
|
|
|
147
|
|
|
(19
|
)
|
|
(12.9
|
)
|
|||
Total revenue
|
405,857
|
|
|
349,545
|
|
|
56,312
|
|
|
16.1
|
|
|||
Expenses
|
|
|
|
|
|
|
|
|||||||
Hotel operating expenses:
|
|
|
|
|
|
|
|
|||||||
Rooms
|
65,541
|
|
|
56,341
|
|
|
9,200
|
|
|
16.3
|
|
|||
Food and beverage
|
68,471
|
|
|
53,535
|
|
|
14,936
|
|
|
27.9
|
|
|||
Other expenses
|
113,114
|
|
|
93,742
|
|
|
19,372
|
|
|
20.7
|
|
|||
Management fees
|
15,456
|
|
|
14,049
|
|
|
1,407
|
|
|
10.0
|
|
|||
Total hotel expenses
|
262,582
|
|
|
217,667
|
|
|
44,915
|
|
|
20.6
|
|
|||
Property taxes, insurance and other
|
20,539
|
|
|
18,517
|
|
|
2,022
|
|
|
10.9
|
|
|||
Depreciation and amortization
|
45,897
|
|
|
43,824
|
|
|
2,073
|
|
|
4.7
|
|
|||
Advisory services fee
|
14,955
|
|
|
17,889
|
|
|
(2,934
|
)
|
|
(16.4
|
)
|
|||
Transaction costs
|
457
|
|
|
538
|
|
|
(81
|
)
|
|
(15.1
|
)
|
|||
Corporate general and administrative
|
14,286
|
|
|
5,134
|
|
|
9,152
|
|
|
178.3
|
|
|||
Total expenses
|
358,716
|
|
|
303,569
|
|
|
55,147
|
|
|
18.2
|
|
|||
Operating income (loss)
|
47,141
|
|
|
45,976
|
|
|
1,165
|
|
|
2.5
|
|
|||
Equity in earnings (loss) of unconsolidated entity
|
(2,587
|
)
|
|
(2,927
|
)
|
|
(340
|
)
|
|
(11.6
|
)
|
|||
Interest income
|
167
|
|
|
34
|
|
|
133
|
|
|
391.2
|
|
|||
Gain (loss) on sale of hotel property
|
26,359
|
|
|
—
|
|
|
26,359
|
|
|
|
||||
Other income (expense)
|
(165
|
)
|
|
1,233
|
|
|
1,398
|
|
|
113.4
|
|
|||
Interest expense and amortization of loan costs
|
(40,881
|
)
|
|
(37,829
|
)
|
|
3,052
|
|
|
8.1
|
|
|||
Write-off of loan costs and exit fees
|
(2,595
|
)
|
|
(54
|
)
|
|
2,541
|
|
|
4,705.6
|
|
|||
Unrealized gain (loss) on investment in Ashford Inc.
|
(1,970
|
)
|
|
(7,609
|
)
|
|
(5,639
|
)
|
|
(74.1
|
)
|
|||
Unrealized gain (loss) on derivatives
|
425
|
|
|
(3,252
|
)
|
|
3,677
|
|
|
113.1
|
|
|||
Income (loss) before income taxes
|
25,894
|
|
|
(4,428
|
)
|
|
30,322
|
|
|
684.8
|
|
|||
Income tax (expense) benefit
|
(1,574
|
)
|
|
(263
|
)
|
|
1,311
|
|
|
498.5
|
|
|||
Net income (loss)
|
24,320
|
|
|
(4,691
|
)
|
|
29,011
|
|
|
618.4
|
|
|||
(Income) loss from consolidated entities attributable to noncontrolling interests
|
(3,105
|
)
|
|
(2,414
|
)
|
|
691
|
|
|
28.6
|
|
|||
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership
|
(1,899
|
)
|
|
393
|
|
|
2,292
|
|
|
583.2
|
|
|||
Net income (loss) attributable to the Company
|
$
|
19,316
|
|
|
$
|
(6,712
|
)
|
|
$
|
26,028
|
|
|
387.8
|
%
|
Hotel Properties
|
|
Location
|
|
Acquisition/Disposition
|
|
Acquisition/Disposition Date
|
Bardessono Hotel
|
|
Yountville, CA
|
|
Acquisition
|
|
July 9, 2015
|
Ritz-Carlton, St. Thomas
|
|
St. Thomas, USVI
|
|
Acquisition
|
|
December 15, 2015
|
Seattle Courtyard Downtown
|
|
Seattle, WA
|
|
Disposition
|
|
July 1, 2016
|
|
Year Ended December 31,
|
||||||
|
2016
|
|
2015
|
||||
Occupancy
|
82.94
|
%
|
|
82.32
|
%
|
||
ADR (average daily rate)
|
$
|
247.83
|
|
|
$
|
226.87
|
|
RevPAR (revenue per available room)
|
$
|
205.54
|
|
|
$
|
186.76
|
|
Rooms revenue (in thousands)
|
$
|
287,844
|
|
|
$
|
255,443
|
|
Total hotel revenue (in thousands)
|
$
|
405,729
|
|
|
$
|
349,398
|
|
|
Year Ended December 31,
|
||||||
|
2016
|
|
2015
|
||||
Occupancy
|
83.11
|
%
|
|
82.58
|
%
|
||
ADR (average daily rate)
|
$
|
227.11
|
|
|
$
|
222.33
|
|
RevPAR (revenue per available room)
|
$
|
188.76
|
|
|
$
|
183.60
|
|
Rooms revenue (in thousands)
|
$
|
239,034
|
|
|
$
|
231,793
|
|
Total hotel revenue (in thousands)
|
$
|
328,522
|
|
|
$
|
319,571
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|||||||
Revenue
|
|
|
|
|
|
|
|
|||||||
Rooms
|
$
|
255,443
|
|
|
$
|
226,495
|
|
|
$
|
28,948
|
|
|
12.8
|
%
|
Food and beverage
|
79,894
|
|
|
67,854
|
|
|
12,040
|
|
|
17.7
|
%
|
|||
Other
|
14,061
|
|
|
12,844
|
|
|
1,217
|
|
|
9.5
|
%
|
|||
Total hotel revenue
|
349,398
|
|
|
307,193
|
|
|
42,205
|
|
|
13.7
|
%
|
|||
Other
|
147
|
|
|
115
|
|
|
32
|
|
|
27.8
|
%
|
|||
Total revenue
|
349,545
|
|
|
307,308
|
|
|
42,237
|
|
|
13.7
|
%
|
|||
Expenses
|
|
|
|
|
|
|
|
|||||||
Hotel operating expenses:
|
|
|
|
|
|
|
|
|||||||
Rooms
|
56,341
|
|
|
51,636
|
|
|
4,705
|
|
|
9.1
|
%
|
|||
Food and beverage
|
53,535
|
|
|
44,297
|
|
|
9,238
|
|
|
20.9
|
%
|
|||
Other expenses
|
93,742
|
|
|
80,593
|
|
|
13,149
|
|
|
16.3
|
%
|
|||
Management fees
|
14,049
|
|
|
12,525
|
|
|
1,524
|
|
|
12.2
|
%
|
|||
Total hotel expenses
|
217,667
|
|
|
189,051
|
|
|
28,616
|
|
|
15.1
|
%
|
|||
Property taxes, insurance and other
|
18,517
|
|
|
16,174
|
|
|
2,343
|
|
|
14.5
|
%
|
|||
Depreciation and amortization
|
43,824
|
|
|
40,686
|
|
|
3,138
|
|
|
7.7
|
%
|
|||
Advisory services fee
|
17,889
|
|
|
12,534
|
|
|
5,355
|
|
|
42.7
|
%
|
|||
Transaction costs
|
538
|
|
|
1,871
|
|
|
(1,333
|
)
|
|
(71.2
|
)%
|
|||
Corporate general and administrative
|
5,134
|
|
|
3,242
|
|
|
1,892
|
|
|
58.4
|
%
|
|||
Total expenses
|
303,569
|
|
|
263,558
|
|
|
40,011
|
|
|
15.2
|
%
|
|||
Operating income (loss)
|
45,976
|
|
|
43,750
|
|
|
2,226
|
|
|
5.1
|
%
|
|||
Equity in earnings (loss) of unconsolidated entity
|
(2,927
|
)
|
|
—
|
|
|
2,927
|
|
|
|
|
|||
Interest income
|
34
|
|
|
27
|
|
|
7
|
|
|
25.9
|
%
|
|||
Other income
|
1,233
|
|
|
—
|
|
|
1,233
|
|
|
|
|
|||
Interest expense and amortization of loan costs
|
(37,829
|
)
|
|
(39,031
|
)
|
|
(1,202
|
)
|
|
(3.1
|
)%
|
|||
Write-off of loan costs and exit fees
|
(54
|
)
|
|
—
|
|
|
54
|
|
|
|
|
|||
Unrealized gain (loss) on investment in Ashford Inc.
|
(7,609
|
)
|
|
—
|
|
|
7,609
|
|
|
|
|
|||
Unrealized gain (loss) on derivatives
|
(3,252
|
)
|
|
(111
|
)
|
|
3,141
|
|
|
2,829.7
|
%
|
|||
Income (loss) before income taxes
|
(4,428
|
)
|
|
4,635
|
|
|
(9,063
|
)
|
|
195.5
|
%
|
|||
Income tax (expense) benefit
|
(263
|
)
|
|
(1,097
|
)
|
|
(834
|
)
|
|
(76.0
|
)%
|
|||
Net income (loss)
|
(4,691
|
)
|
|
3,538
|
|
|
8,229
|
|
|
232.6
|
%
|
|||
(Income) loss from consolidated entities attributable to noncontrolling interests
|
(2,414
|
)
|
|
(1,103
|
)
|
|
1,311
|
|
|
118.9
|
%
|
|||
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership
|
393
|
|
|
(496
|
)
|
|
(889
|
)
|
|
179.2
|
%
|
|||
Net income (loss) attributable to the Company
|
$
|
(6,712
|
)
|
|
$
|
1,939
|
|
|
$
|
(8,651
|
)
|
|
446.2
|
%
|
Hotel Properties
|
|
Location
|
|
Acquisition/Disposition
|
|
Acquisition/Disposition Date
|
Chicago Sofitel Magnificent Mile
|
|
Chicago, IL
|
|
Acquisition
|
|
February 24, 2014
|
Pier House Resort
|
|
Key West, FL
|
|
Acquisition
|
|
March 1, 2014
|
Bardessono Hotel
|
|
Yountville, CA
|
|
Acquisition
|
|
July 9, 2015
|
Ritz-Carlton, St. Thomas
|
|
St. Thomas, USVI
|
|
Acquisition
|
|
December 15, 2015
|
|
Year Ended December 31,
|
||||||
|
2015
|
|
2014
|
||||
Occupancy
|
82.32
|
%
|
|
81.62
|
%
|
||
ADR (average daily rate)
|
$
|
226.87
|
|
|
$
|
209.96
|
|
RevPAR (revenue per available room)
|
$
|
186.76
|
|
|
$
|
171.37
|
|
Rooms revenue (in thousands)
|
$
|
255,443
|
|
|
$
|
226,495
|
|
Total hotel revenue (in thousands)
|
$
|
349,398
|
|
|
$
|
307,193
|
|
|
Year Ended December 31,
|
||||||
|
2015
|
|
2014
|
||||
Occupancy
|
82.32
|
%
|
|
81.19
|
%
|
||
ADR (average daily rate)
|
$
|
211.62
|
|
|
$
|
200.51
|
|
RevPAR (revenue per available room)
|
$
|
174.21
|
|
|
$
|
162.80
|
|
Rooms revenue (in thousands)
|
$
|
200,417
|
|
|
$
|
187,084
|
|
Total hotel revenue (in thousands)
|
$
|
275,316
|
|
|
$
|
252,889
|
|
Loan/Property(ies)
|
Number of
Assets
Encumbered
|
|
Outstanding
Balance at
December 31, 2016
|
|
Interest Rate at
December 31, 2016
|
|
Amortization
Period
(Years)
|
|
Maturity
Date
(7)
|
|
Fully Extended Maturity Date
|
||||
Aareal Capital Corporation
(1)
|
2
|
|
|
$
|
192,765
|
|
|
3.42
|
%
|
|
30
(8)
|
|
Nov-2019
|
|
Nov-2021
|
The Capital Hilton, Washington, D.C.
|
|
|
|
|
|
|
|
|
|
|
|
||||
Hilton La Jolla Torrey Pines, La Jolla, CA
|
|
|
|
|
|
|
|
|
|
|
|
||||
Wells Fargo
(11)
|
1
|
|
|
32,879
|
|
|
5.91
|
%
|
|
30
(9)
|
|
Apr-2017
|
|
Apr-2017
|
|
Courtyard Philadelphia Downtown,
Philadelphia, PA
|
|
|
|
|
|
|
|
|
|
|
|
||||
Wells Fargo
(11)
|
1
|
|
|
55,915
|
|
|
5.95
|
%
|
|
30
(9)
|
|
Apr-2017
|
|
Apr-2017
|
|
Courtyard San Francisco Downtown, San Francisco, CA
|
|
|
|
|
|
|
|
|
|
|
|
||||
Wells Fargo
(11)
|
3
|
|
|
245,307
|
|
|
5.95
|
%
|
|
30
(9)
|
|
Apr-2017
|
|
Apr-2017
|
|
Marriott Plano Legacy Town Center, Plano, TX
|
|
|
|
|
|
|
|
|
|
|
|
||||
Seattle Marriott Waterfront, Seattle, WA
|
|
|
|
|
|
|
|
|
|
|
|
||||
Renaissance Tampa International Plaza, Tampa, FL
|
|
|
|
|
|
|
|
|
|
|
|
||||
Credit Agricole
(2)
|
1
|
|
|
70,000
|
|
|
3.02
|
%
|
|
Interest only
|
|
Mar-2017
|
|
Mar-2020
|
|
Pier House Resort, Key West, FL
|
|
|
|
|
|
|
|
|
|
|
|
||||
GACC
(3)
|
1
|
|
|
80,000
|
|
|
3.07
|
%
|
|
Interest only
|
|
Mar-2017
|
|
Mar-2019
|
|
Chicago Sofitel Magnificent Mile, Chicago, IL
|
|
|
|
|
|
|
|
|
|
|
|
||||
TIF Loan
(4)
|
—
|
|
|
8,098
|
|
|
12.85
|
%
|
|
Interest only
(10)
|
|
Jun-2018
|
|
Jun-2018
|
|
Courtyard Philadelphia Downtown, Philadelphia, PA
|
|
|
|
|
|
|
|
|
|
|
|
||||
Column Financial
(5)
|
1
|
|
|
40,000
|
|
|
5.72
|
%
|
|
Interest only
|
|
Dec-2017
|
|
Dec-2020
|
|
Bardessono Hotel, Yountville, CA
|
|
|
|
|
|
|
|
|
|
|
|
||||
Apollo
(6)
|
1
|
|
|
42,000
|
|
|
5.72
|
%
|
|
Interest only
|
|
Dec-2017
|
|
Dec-2020
|
|
Ritz-Carlton, St. Thomas, USVI
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total/Weighted Average
|
11
|
|
|
$
|
766,964
|
|
|
4.80
|
%
|
|
|
|
|
|
|
(1)
|
Interest rate is variable at LIBOR plus 2.65%. In connection with the origination of this loan, we entered into an interest rate cap agreement with a counterparty, and the terms of that agreement provide for a LIBOR cap of 5.43% for 75% of the loan balance. This loan includes two one-year extension options, subject to the satisfaction of certain conditions.
|
(2)
|
Interest rate is variable at LIBOR plus 2.25%. In connection with the origination of this loan, we entered into an interest rate cap agreement with a counterparty, and the terms of that agreement provide for a LIBOR cap of 4.5% for 80% of the loan balance. This loan includes three one-year extension options, subject to the satisfaction of certain conditions.
|
(3)
|
Interest rate is variable at LIBOR plus 2.30%. In connection with the origination of this loan, we entered into an interest rate cap agreement with a counterparty, and the terms of that agreement provide for a LIBOR cap of 5.78%. This loan includes three one-year extension options, subject to the satisfaction of certain conditions, of which the first extension option was exercised in March 2016.
|
(4)
|
This loan relates to a tax increment financing district in the City of Philadelphia with respect to which we also hold a note receivable in the same principal amount and on the same terms.
|
(5)
|
Interest rate is variable at LIBOR plus 4.95%. In connection with the origination of this loan, we entered into an interest rate cap agreement with a counterparty, and the terms of that agreement provide for a LIBOR cap of 2.50%. This loan includes three one-year extension options, subject to the satisfaction of certain conditions.
|
(6)
|
Interest rate is variable at LIBOR plus 4.95%. In connection with the origination of this loan, we entered into an interest rate cap agreement with a counterparty, and the terms of that agreement provide for a LIBOR cap of 2.0%. This loan includes three one-year extension options, subject to the satisfaction of certain conditions.
|
(7)
|
Maturity date assumes no extensions
|
(8)
|
Principal amortization based on a 6% interest rate.
|
(9)
|
Loan was interest only at origination in 2007 but began amortizing in May 2012.
|
(10)
|
Principal amortization to the extent of excess tax revenues.
|
(11)
|
This loan was refinanced in January 2017. The new loan totals $365.0 million and has a stated maturity of February 2019, with five one-year extension options, subject to the satisfaction of certain conditions.
|
•
|
advisory fees payable to Ashford LLC;
|
•
|
recurring maintenance necessary to maintain our hotel properties in accordance with brand standards;
|
•
|
interest expense and scheduled principal payments on outstanding indebtedness, including our secured revolving credit facility (see “Contractual Obligations and Commitments”);
|
•
|
distributions, in the form of dividends on our common stock, necessary to qualify for taxation as a REIT;
|
•
|
dividends on preferred stock; and
|
•
|
capital expenditures to improve our hotel properties.
|
•
|
Consolidated indebtedness (less cash and cash equivalents and amounts represented by marketable securities) to EBITDA not to exceed 6.00x initially, with such ratio being reduced beginning October 1, 2017 to 5.75x and beginning October 1, 2019 to 5.50x. Our ratio was 5.44x at
December 31, 2016
.
|
•
|
Consolidated recourse indebtedness other than the secured credit facility not to exceed $50,000,000.
|
•
|
Consolidated fixed charge coverage ratio not less than 1.40x initially, with such ratio being increased beginning October 1, 2017 to 1.50x. This ratio was 1.82x at
December 31, 2016
.
|
•
|
Indebtedness of the consolidated parties that accrues interest at a variable rate (other than the secured revolving credit facility) that is not subject to a “cap,” “collar,” or other similar arrangement not to exceed 25% of consolidated indebtedness.
|
•
|
Consolidated tangible net worth not less than 75% of the consolidated tangible net worth on the closing date of the secured revolving credit facility plus 75% of the net proceeds of any future equity issuances.
|
•
|
Secured debt that is secured by real property (excluding the eight hotels we acquired in connection with the spin-off) not to exceed 70% of the as-is appraised value of such real property.
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
< 1 Year
|
|
1-3 Years
|
|
3-5 Years
|
|
> 5 Years
|
|
Total
|
||||||||||
Contractual obligations excluding extension options:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Long-term debt obligations
|
|
$
|
569,092
|
|
|
$
|
197,872
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
766,964
|
|
Estimated interest obligations
(1)
|
|
18,047
|
|
|
11,177
|
|
|
—
|
|
|
—
|
|
|
29,224
|
|
|||||
Operating lease obligations
|
|
3,000
|
|
|
5,872
|
|
|
5,951
|
|
|
96,224
|
|
|
111,047
|
|
|||||
Capital commitments
|
|
10,958
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,958
|
|
|||||
Total contractual obligations
|
|
$
|
601,097
|
|
|
$
|
214,921
|
|
|
$
|
5,951
|
|
|
$
|
96,224
|
|
|
$
|
918,193
|
|
(1)
|
For variable-rate indebtedness, interest obligations are estimated based on the LIBOR interest rate as of December 31,
2016
.
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Net income (loss)
|
$
|
24,320
|
|
|
$
|
(4,691
|
)
|
|
$
|
3,538
|
|
(Income) loss from consolidated entities attributable to noncontrolling interest
|
(3,105
|
)
|
|
(2,414
|
)
|
|
(1,103
|
)
|
|||
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership
|
(1,899
|
)
|
|
393
|
|
|
(496
|
)
|
|||
Net income (loss) attributable to the Company
|
19,316
|
|
|
(6,712
|
)
|
|
1,939
|
|
|||
Interest income
(1)
|
(167
|
)
|
|
(34
|
)
|
|
(26
|
)
|
|||
Interest expense and amortization of loan costs
(1)
|
39,232
|
|
|
36,309
|
|
|
37,188
|
|
|||
Depreciation and amortization
(1)
|
43,054
|
|
|
40,950
|
|
|
37,493
|
|
|||
Income tax expense (benefit)
|
1,574
|
|
|
263
|
|
|
1,097
|
|
|||
Net income (loss) attributable to redeemable noncontrolling interests in operating partnership
|
1,899
|
|
|
(393
|
)
|
|
496
|
|
|||
EBITDA available to the Company and OP unitholders
|
104,908
|
|
|
70,383
|
|
|
78,187
|
|
|||
Amortization of favorable (unfavorable) contract assets (liabilities)
|
106
|
|
|
(158
|
)
|
|
(158
|
)
|
|||
Write-off of loan costs and exit fees
|
2,595
|
|
|
54
|
|
|
—
|
|
|||
Transaction costs
|
457
|
|
|
633
|
|
|
1,871
|
|
|||
(Gain) loss on sale of hotel property
|
(26,359
|
)
|
|
—
|
|
|
—
|
|
|||
(Gain) loss on insurance settlements
|
—
|
|
|
(21
|
)
|
|
(23
|
)
|
|||
Unrealized (gain) loss on investment in Ashford Inc.
|
1,970
|
|
|
7,609
|
|
|
—
|
|
|||
Unrealized (gain) loss on derivatives
(1)
|
(427
|
)
|
|
3,248
|
|
|
111
|
|
|||
Other (income) expense
|
165
|
|
|
(1,233
|
)
|
|
—
|
|
|||
Legal, advisory and settlement costs
|
11,194
|
|
|
973
|
|
|
—
|
|
|||
Company’s portion of unrealized (gain) loss of investment in securities investment fund
|
2,587
|
|
|
2,927
|
|
|
—
|
|
|||
Compensation adjustment related to modified employment terms
|
—
|
|
|
—
|
|
|
573
|
|
|||
Non-cash, non-employee stock/unit-based compensation
|
4,156
|
|
|
3,846
|
|
|
1,778
|
|
|||
Adjusted EBITDA available to the Company and OP unitholders
|
$
|
101,352
|
|
|
$
|
88,261
|
|
|
$
|
82,339
|
|
(1)
|
Net of adjustment for noncontrolling interest in consolidated entities. The following table presents the amounts of the adjustments for noncontrolling interest for each line item:
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Interest expense and amortization of loan costs
|
$
|
(1,649
|
)
|
|
$
|
(1,520
|
)
|
|
$
|
(1,843
|
)
|
Depreciation and amortization
|
(2,843
|
)
|
|
(2,874
|
)
|
|
(3,193
|
)
|
|||
Interest income
|
—
|
|
|
—
|
|
|
1
|
|
|||
Unrealized gain (loss) on derivatives
|
(2
|
)
|
|
(4
|
)
|
|
—
|
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
The Capital Hilton Washington D.C.
|
|
La Jolla Hilton Torrey Pines
|
|
Chicago Sofitel Magnificent Mile
|
|
Bardessono Hotel & Spa
|
|
Key West Pier House Resort
|
|
Philadelphia Courtyard Downtown
|
|
Plano Marriott Legacy Town Center
|
|
San Francisco Courtyard Downtown
|
|
Seattle Courtyard Downtown
|
|
Seattle Marriott Waterfront
|
|
St. Thomas Ritz-Carlton
|
|
Tampa Renaissance
|
|
Hotel Total
|
|
Corporate / Allocated
(1)
|
|
Ashford Hospitality Prime, Inc.
|
||||||||||||||||||||||||||||||
Net income (loss)
|
$
|
11,234
|
|
|
$
|
6,883
|
|
|
$
|
1,766
|
|
|
$
|
1,942
|
|
|
$
|
7,511
|
|
|
$
|
4,434
|
|
|
$
|
6,649
|
|
|
$
|
10,091
|
|
|
$
|
28,725
|
|
|
$
|
11,288
|
|
|
$
|
2,661
|
|
|
$
|
3,019
|
|
|
$
|
96,203
|
|
|
$
|
(71,883
|
)
|
|
$
|
24,320
|
|
(Income) loss from consolidated entities attributable to noncontrolling interest
|
(2,940
|
)
|
|
(1,816
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,756
|
)
|
|
1,651
|
|
|
(3,105
|
)
|
|||||||||||||||
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,899
|
)
|
|
(1,899
|
)
|
|||||||||||||||
Net income (loss) attributable to the Company
|
8,294
|
|
|
5,067
|
|
|
1,766
|
|
|
1,942
|
|
|
7,511
|
|
|
4,434
|
|
|
6,649
|
|
|
10,091
|
|
|
28,725
|
|
|
11,288
|
|
|
2,661
|
|
|
3,019
|
|
|
91,447
|
|
|
(72,131
|
)
|
|
19,316
|
|
|||||||||||||||
Non-property adjustments
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,359
|
)
|
|
—
|
|
|
43
|
|
|
—
|
|
|
(26,316
|
)
|
|
26,316
|
|
|
—
|
|
|||||||||||||||
Interest income
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(2
|
)
|
|
(15
|
)
|
|
—
|
|
|
(10
|
)
|
|
(3
|
)
|
|
—
|
|
|
(35
|
)
|
|
(132
|
)
|
|
(167
|
)
|
|||||||||||||||
Interest expense
|
—
|
|
|
—
|
|
|
2,261
|
|
|
—
|
|
|
—
|
|
|
1,977
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,319
|
|
|
—
|
|
|
6,557
|
|
|
31,155
|
|
|
37,712
|
|
|||||||||||||||
Amortization of loan costs
|
—
|
|
|
—
|
|
|
119
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
504
|
|
|
—
|
|
|
654
|
|
|
2,515
|
|
|
3,169
|
|
|||||||||||||||
Depreciation and amortization
|
6,269
|
|
|
6,008
|
|
|
4,152
|
|
|
2,398
|
|
|
2,703
|
|
|
5,853
|
|
|
4,324
|
|
|
2,676
|
|
|
834
|
|
|
3,803
|
|
|
3,147
|
|
|
3,730
|
|
|
45,897
|
|
|
—
|
|
|
45,897
|
|
|||||||||||||||
Income tax expense (benefit)
|
29
|
|
|
(121
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(90
|
)
|
|
1,664
|
|
|
1,574
|
|
|||||||||||||||
Non-Hotel EBITDA ownership expense (income)
|
(109
|
)
|
|
153
|
|
|
102
|
|
|
689
|
|
|
15
|
|
|
247
|
|
|
50
|
|
|
38
|
|
|
(36
|
)
|
|
34
|
|
|
158
|
|
|
28
|
|
|
1,369
|
|
|
(1,369
|
)
|
|
—
|
|
|||||||||||||||
(Income) loss from consolidated entities attributable to noncontrolling interest
|
2,940
|
|
|
1,816
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,756
|
|
|
(4,756
|
)
|
|
—
|
|
|||||||||||||||
EBITDA including amounts attributable to consolidated noncontrolling interest
|
17,422
|
|
|
12,922
|
|
|
8,400
|
|
|
5,029
|
|
|
10,229
|
|
|
12,557
|
|
|
11,021
|
|
|
12,790
|
|
|
3,164
|
|
|
15,115
|
|
|
8,813
|
|
|
6,777
|
|
|
124,239
|
|
|
(16,738
|
)
|
|
107,501
|
|
|||||||||||||||
Less: EBITDA adjustments attributable to consolidated noncontrolling interest
|
(1,415
|
)
|
|
(1,415
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,830
|
)
|
|
(1,662
|
)
|
|
(4,492
|
)
|
|||||||||||||||
(Income) loss from consolidated entities attributable to noncontrolling interest
|
(2,940
|
)
|
|
(1,816
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,756
|
)
|
|
4,756
|
|
|
—
|
|
|||||||||||||||
Net income (loss) attributable to redeemable noncontrolling interest in operating partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,899
|
|
|
1,899
|
|
|||||||||||||||
EBITDA attributable to the Company and OP unitholders
|
$
|
13,067
|
|
|
$
|
9,691
|
|
|
$
|
8,400
|
|
|
$
|
5,029
|
|
|
$
|
10,229
|
|
|
$
|
12,557
|
|
|
$
|
11,021
|
|
|
$
|
12,790
|
|
|
$
|
3,164
|
|
|
$
|
15,115
|
|
|
$
|
8,813
|
|
|
$
|
6,777
|
|
|
$
|
116,653
|
|
|
$
|
(11,745
|
)
|
|
$
|
104,908
|
|
(1)
|
Represents expenses not recorded at the individual hotel property level.
|
(2)
|
Includes allocated amounts which were not specific to hotel properties, such as gain on sale of hotel property, corporate taxes, insurance and legal expenses.
|
|
Year Ended December 31, 2015
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
The Capital Hilton Washington D.C.
|
|
La Jolla Hilton Torrey Pines
|
|
Chicago Sofitel Magnificent Mile
|
|
Bardessono Hotel & Spa
|
|
Key West Pier House Resort
|
|
Philadelphia Courtyard Downtown
|
|
Plano Marriott Legacy Town Center
|
|
San Francisco Courtyard Downtown
|
|
Seattle Courtyard Downtown
|
|
Seattle Marriott Waterfront
|
|
St. Thomas Ritz-Carlton
|
|
Tampa Renaissance
|
|
Hotel Total
|
|
Corporate / Allocated
(1)
|
|
Ashford Hospitality Prime, Inc.
|
||||||||||||||||||||||||||||||
Net income (loss)
|
$
|
8,222
|
|
|
$
|
6,684
|
|
|
$
|
(714
|
)
|
|
$
|
1,358
|
|
|
$
|
7,124
|
|
|
$
|
4,691
|
|
|
$
|
6,854
|
|
|
$
|
11,415
|
|
|
$
|
4,453
|
|
|
$
|
10,441
|
|
|
$
|
1,032
|
|
|
$
|
2,820
|
|
|
$
|
64,380
|
|
|
$
|
(69,071
|
)
|
|
$
|
(4,691
|
)
|
(Income) loss from consolidated entities attributable to noncontrolling interest
|
(2,173
|
)
|
|
(1,766
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,939
|
)
|
|
1,525
|
|
|
(2,414
|
)
|
|||||||||||||||
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
393
|
|
|
393
|
|
|||||||||||||||
Net income (loss) attributable to the Company
|
6,049
|
|
|
4,918
|
|
|
(714
|
)
|
|
1,358
|
|
|
7,124
|
|
|
4,691
|
|
|
6,854
|
|
|
11,415
|
|
|
4,453
|
|
|
10,441
|
|
|
1,032
|
|
|
2,820
|
|
|
60,441
|
|
|
(67,153
|
)
|
|
(6,712
|
)
|
|||||||||||||||
Non-property adjustments
(2)
|
(19
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
(2
|
)
|
|
4
|
|
|
1
|
|
|
(17
|
)
|
|
17
|
|
|
—
|
|
|||||||||||||||
Interest income
|
(1
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(1
|
)
|
|
(13
|
)
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
(2
|
)
|
|
(28
|
)
|
|
(6
|
)
|
|
(34
|
)
|
|||||||||||||||
Interest expense
|
—
|
|
|
—
|
|
|
2,022
|
|
|
—
|
|
|
—
|
|
|
2,013
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
104
|
|
|
—
|
|
|
4,139
|
|
|
31,115
|
|
|
35,254
|
|
|||||||||||||||
Amortization of loan costs
|
—
|
|
|
—
|
|
|
698
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
740
|
|
|
1,835
|
|
|
2,575
|
|
|||||||||||||||
Depreciation and amortization
|
6,524
|
|
|
5,819
|
|
|
6,296
|
|
|
1,177
|
|
|
2,629
|
|
|
5,761
|
|
|
4,109
|
|
|
2,278
|
|
|
2,091
|
|
|
4,004
|
|
|
114
|
|
|
3,022
|
|
|
43,824
|
|
|
—
|
|
|
43,824
|
|
|||||||||||||||
Income tax expense (benefit)
|
69
|
|
|
(25
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37
|
|
|
—
|
|
|
97
|
|
|
166
|
|
|
263
|
|
|||||||||||||||
Non-Hotel EBITDA ownership expense (income)
|
502
|
|
|
45
|
|
|
59
|
|
|
364
|
|
|
(23
|
)
|
|
14
|
|
|
126
|
|
|
14
|
|
|
(140
|
)
|
|
226
|
|
|
188
|
|
|
(41
|
)
|
|
1,334
|
|
|
(1,334
|
)
|
|
—
|
|
|||||||||||||||
(Income) loss from consolidated entities attributable to noncontrolling interest
|
2,173
|
|
|
1,766
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,939
|
|
|
(3,939
|
)
|
|
—
|
|
|||||||||||||||
EBITDA including amounts attributable to consolidated noncontrolling interest
|
15,297
|
|
|
12,520
|
|
|
8,360
|
|
|
2,900
|
|
|
9,730
|
|
|
12,525
|
|
|
11,088
|
|
|
13,695
|
|
|
6,403
|
|
|
14,662
|
|
|
1,489
|
|
|
5,800
|
|
|
114,469
|
|
|
(39,299
|
)
|
|
75,170
|
|
|||||||||||||||
Less: EBITDA adjustments attributable to consolidated noncontrolling interest
|
(1,650
|
)
|
|
(1,365
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,015
|
)
|
|
(1,379
|
)
|
|
(4,394
|
)
|
|||||||||||||||
(Income) loss from consolidated entities attributable to noncontrolling interest
|
(2,173
|
)
|
|
(1,766
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,939
|
)
|
|
3,939
|
|
|
—
|
|
|||||||||||||||
Net income (loss) attributable to redeemable noncontrolling interest in operating partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(393
|
)
|
|
(393
|
)
|
|||||||||||||||
EBITDA attributable to the Company and OP unitholders
|
$
|
11,474
|
|
|
$
|
9,389
|
|
|
$
|
8,360
|
|
|
$
|
2,900
|
|
|
$
|
9,730
|
|
|
$
|
12,525
|
|
|
$
|
11,088
|
|
|
$
|
13,695
|
|
|
$
|
6,403
|
|
|
$
|
14,662
|
|
|
$
|
1,489
|
|
|
$
|
5,800
|
|
|
$
|
107,515
|
|
|
$
|
(37,132
|
)
|
|
$
|
70,383
|
|
(1)
|
Represents expenses not recorded at the individual hotel property level.
|
(2)
|
Includes allocated amounts which were not specific to hotel properties, such as corporate taxes, insurance and legal expenses.
|
|
Year Ended December 31, 2014
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
The Capital Hilton Washington D.C.
|
|
Hilton
La Jolla
Torrey
Pines
|
|
Courtyard
San
Francisco
Downtown
|
|
Courtyard
Seattle
Downtown
|
|
Marriott
Plano
Legacy
Town
Center
|
|
Seattle
Marriott
Waterfront
|
|
Renaissance
Tampa
International
Plaza
|
|
Courtyard
Philadelphia
Downtown
|
|
Chicago Sofitel Magnificent Mile
|
|
Pier House Resort
|
|
Hotel Total
|
|
Corporate /
Allocated (1) |
|
Ashford
Hospitality
Prime,
Inc.
|
||||||||||||||||||||||||||
Net income (loss)
|
$
|
6,855
|
|
|
$
|
4,454
|
|
|
$
|
10,857
|
|
|
$
|
4,138
|
|
|
$
|
5,828
|
|
|
$
|
9,092
|
|
|
$
|
3,398
|
|
|
$
|
3,489
|
|
|
$
|
3,877
|
|
|
$
|
4,682
|
|
|
$
|
56,670
|
|
|
$
|
(53,132
|
)
|
|
$
|
3,538
|
|
(Income) loss from consolidated entities attributable to noncontrolling interest
|
(1,819
|
)
|
|
(1,207
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,026
|
)
|
|
1,923
|
|
|
(1,103
|
)
|
|||||||||||||
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(496
|
)
|
|
(496
|
)
|
|||||||||||||
Net income (loss) attributable to the Company
|
5,036
|
|
|
3,247
|
|
|
10,857
|
|
|
4,138
|
|
|
5,828
|
|
|
9,092
|
|
|
3,398
|
|
|
3,489
|
|
|
3,877
|
|
|
4,682
|
|
|
53,644
|
|
|
(51,705
|
)
|
|
1,939
|
|
|||||||||||||
Non-property adjustments
(2)
|
(11
|
)
|
|
(1
|
)
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
23
|
|
|
—
|
|
|||||||||||||
Interest income
|
1
|
|
|
(2
|
)
|
|
(8
|
)
|
|
(1
|
)
|
|
(3
|
)
|
|
(6
|
)
|
|
(3
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
(3
|
)
|
|
(26
|
)
|
|||||||||||||
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,041
|
|
|
1,696
|
|
|
—
|
|
|
3,737
|
|
|
33,466
|
|
|
37,203
|
|
|||||||||||||
Amortization of loan costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
564
|
|
|
—
|
|
|
596
|
|
|
1,232
|
|
|
1,828
|
|
|||||||||||||
Depreciation and amortization
|
7,592
|
|
|
5,976
|
|
|
2,196
|
|
|
1,957
|
|
|
3,934
|
|
|
3,895
|
|
|
2,249
|
|
|
5,705
|
|
|
5,182
|
|
|
1,999
|
|
|
40,685
|
|
|
1
|
|
|
40,686
|
|
|||||||||||||
Income tax expense (benefit)
|
51
|
|
|
483
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
549
|
|
|
548
|
|
|
1,097
|
|
|||||||||||||
Non-Hotel EBITDA ownership expense
|
695
|
|
|
32
|
|
|
20
|
|
|
126
|
|
|
117
|
|
|
35
|
|
|
5
|
|
|
31
|
|
|
15
|
|
|
20
|
|
|
1,096
|
|
|
(1,096
|
)
|
|
—
|
|
|||||||||||||
(Income) loss from consolidated entities attributable to noncontrolling interest
|
1,819
|
|
|
1,207
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,026
|
|
|
(3,026
|
)
|
|
—
|
|
|||||||||||||
EBITDA including amounts attributable to consolidated noncontrolling interest
|
15,183
|
|
|
10,942
|
|
|
13,065
|
|
|
6,209
|
|
|
9,876
|
|
|
13,016
|
|
|
5,649
|
|
|
11,312
|
|
|
11,334
|
|
|
6,701
|
|
|
103,287
|
|
|
(20,560
|
)
|
|
82,727
|
|
|||||||||||||
Less: EBITDA adjustments attributable to consolidated noncontrolling interest
|
25
|
|
|
(193
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(168
|
)
|
|
(4,868
|
)
|
|
(5,036
|
)
|
|||||||||||||
(Income) loss from consolidated entities attributable to noncontrolling interest
|
(1,819
|
)
|
|
(1,207
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,026
|
)
|
|
3,026
|
|
|
—
|
|
|||||||||||||
Net income (loss) attributable to redeemable noncontrolling interest in operating partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
496
|
|
|
496
|
|
|||||||||||||
EBITDA attributable to the Company and OP unitholders
|
$
|
13,389
|
|
|
$
|
9,542
|
|
|
$
|
13,065
|
|
|
$
|
6,209
|
|
|
$
|
9,876
|
|
|
$
|
13,016
|
|
|
$
|
5,649
|
|
|
$
|
11,312
|
|
|
$
|
11,334
|
|
|
$
|
6,701
|
|
|
$
|
100,093
|
|
|
$
|
(21,906
|
)
|
|
$
|
78,187
|
|
(1)
|
Represents expenses not recorded at the individual hotel property level.
|
(2)
|
Includes allocated amounts which were not specific to hotel properties, such as corporate taxes, insurance and legal expenses.
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Net income (loss)
|
$
|
24,320
|
|
|
$
|
(4,691
|
)
|
|
$
|
3,538
|
|
Income from consolidated entities attributable to noncontrolling interest
|
(3,105
|
)
|
|
(2,414
|
)
|
|
(1,103
|
)
|
|||
Net (Income) loss attributable to redeemable noncontrolling interests in operating partnership
|
(1,899
|
)
|
|
393
|
|
|
(496
|
)
|
|||
Preferred dividends
|
(3,860
|
)
|
|
(1,986
|
)
|
|
—
|
|
|||
Net income (loss) attributable to common stockholders
|
15,456
|
|
|
(8,698
|
)
|
|
1,939
|
|
|||
Depreciation and amortization on real estate
(1)
|
43,054
|
|
|
40,950
|
|
|
37,493
|
|
|||
Net income (loss) attributable to redeemable noncontrolling interests in operating partnership
|
1,899
|
|
|
(393
|
)
|
|
496
|
|
|||
(Gain) loss on sale of hotel property
|
(26,359
|
)
|
|
—
|
|
|
—
|
|
|||
FFO available to common stockholders and OP unitholders
|
34,050
|
|
|
31,859
|
|
|
39,928
|
|
|||
Preferred dividends
|
3,860
|
|
|
1,986
|
|
|
—
|
|
|||
Unrealized (gain) loss on investment in Ashford Inc.
|
1,970
|
|
|
7,609
|
|
|
—
|
|
|||
Unrealized (gain) loss on derivatives
(1)
|
(427
|
)
|
|
3,248
|
|
|
111
|
|
|||
Other (income) expense
|
165
|
|
|
(1,233
|
)
|
|
—
|
|
|||
Transaction costs
|
457
|
|
|
633
|
|
|
1,871
|
|
|||
Compensation adjustment related to modified employment terms
|
—
|
|
|
—
|
|
|
573
|
|
|||
Non-cash, non-employee stock/unit-based compensation
|
4,156
|
|
|
3,846
|
|
|
1,778
|
|
|||
(Gain) loss on insurance settlements
|
—
|
|
|
(21
|
)
|
|
(23
|
)
|
|||
Legal, advisory and settlement costs
|
11,194
|
|
|
973
|
|
|
—
|
|
|||
Write-off of loan costs and exit fees
|
2,595
|
|
|
54
|
|
|
—
|
|
|||
Company’s portion of unrealized (gain) loss of investment in securities investment fund
|
2,587
|
|
|
2,927
|
|
|
—
|
|
|||
AFFO available to the Company and OP unitholders
|
$
|
60,607
|
|
|
$
|
51,881
|
|
|
$
|
44,238
|
|
(1)
|
Net of adjustment for noncontrolling interests in consolidated entities. The following table presents the amounts of the adjustments for noncontrolling interests for each line item:
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Depreciation and amortization on real estate
|
$
|
(2,843
|
)
|
|
$
|
(2,874
|
)
|
|
$
|
(3,193
|
)
|
Unrealized gain (loss) on derivatives
|
(2
|
)
|
|
(4
|
)
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
ASSETS
|
|
|
|
||||
Investments in hotel properties, net
|
$
|
1,014,532
|
|
|
$
|
1,091,479
|
|
Cash and cash equivalents
|
126,790
|
|
|
105,039
|
|
||
Restricted cash
|
37,855
|
|
|
33,135
|
|
||
Accounts receivable, net of allowance of $96 and $68, respectively
|
18,194
|
|
|
13,370
|
|
||
Inventories
|
1,479
|
|
|
1,451
|
|
||
Note receivable
|
8,098
|
|
|
8,098
|
|
||
Deferred costs, net
|
1,020
|
|
|
755
|
|
||
Prepaid expenses
|
3,669
|
|
|
3,132
|
|
||
Investment in unconsolidated entity
|
—
|
|
|
48,365
|
|
||
Investment in Ashford Inc., at fair value
|
8,407
|
|
|
10,377
|
|
||
Derivative assets
|
1,149
|
|
|
753
|
|
||
Other assets
|
2,249
|
|
|
2,543
|
|
||
Intangible assets, net
|
22,846
|
|
|
23,160
|
|
||
Due from Ashford Trust OP, net
|
488
|
|
|
—
|
|
||
Due from AQUA U.S. Fund
|
2,289
|
|
|
—
|
|
||
Due from related party, net
|
377
|
|
|
371
|
|
||
Due from third-party hotel managers
|
7,555
|
|
|
10,722
|
|
||
Total assets
|
$
|
1,256,997
|
|
|
$
|
1,352,750
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Liabilities:
|
|
|
|
||||
Indebtedness, net
|
$
|
764,616
|
|
|
$
|
835,592
|
|
Accounts payable and accrued expenses
|
44,791
|
|
|
43,568
|
|
||
Dividends and distributions payable
|
5,038
|
|
|
3,439
|
|
||
Unfavorable management contract liabilities
|
—
|
|
|
158
|
|
||
Due to Ashford Trust OP, net
|
—
|
|
|
528
|
|
||
Due to Ashford Inc.
|
5,085
|
|
|
6,369
|
|
||
Due to affiliate
|
2,500
|
|
|
—
|
|
||
Due to third-party hotel managers
|
973
|
|
|
1,158
|
|
||
Intangible liability, net
|
3,625
|
|
|
3,682
|
|
||
Other liabilities
|
1,432
|
|
|
1,181
|
|
||
Total liabilities
|
828,060
|
|
|
895,675
|
|
||
Commitments and contingencies (note 13)
|
|
|
|
||||
5.50% Series B cumulative convertible preferred stock, $0.01 par value, 2,890,850 and 2,600,000 shares issued and outstanding at December 31, 2016 and 2015, respectively
|
65,960
|
|
|
62,248
|
|
||
Redeemable noncontrolling interests in operating partnership
|
59,544
|
|
|
61,781
|
|
||
Equity:
|
|
|
|
||||
Common stock, $0.01 par value, 200,000,000 shares authorized, 26,021,552 and 28,471,775 shares issued and outstanding at December 31, 2016 and 2015, respectively
|
260
|
|
|
285
|
|
||
Additional paid-in capital
|
401,790
|
|
|
438,347
|
|
||
Accumulated deficit
|
(93,254
|
)
|
|
(99,773
|
)
|
||
Total stockholders’ equity of the Company
|
308,796
|
|
|
338,859
|
|
||
Noncontrolling interest in consolidated entity
|
(5,363
|
)
|
|
(5,813
|
)
|
||
Total equity
|
303,433
|
|
|
333,046
|
|
||
Total liabilities and equity
|
$
|
1,256,997
|
|
|
$
|
1,352,750
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
REVENUE
|
|
|
|
|
|
||||||
Rooms
|
$
|
287,844
|
|
|
$
|
255,443
|
|
|
$
|
226,495
|
|
Food and beverage
|
95,618
|
|
|
79,894
|
|
|
67,854
|
|
|||
Other
|
22,267
|
|
|
14,061
|
|
|
12,844
|
|
|||
Total hotel revenue
|
405,729
|
|
|
349,398
|
|
|
307,193
|
|
|||
Other
|
128
|
|
|
147
|
|
|
115
|
|
|||
Total revenue
|
405,857
|
|
|
349,545
|
|
|
307,308
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Hotel operating expenses:
|
|
|
|
|
|
||||||
Rooms
|
65,541
|
|
|
56,341
|
|
|
51,636
|
|
|||
Food and beverage
|
68,471
|
|
|
53,535
|
|
|
44,297
|
|
|||
Other expenses
|
113,114
|
|
|
93,742
|
|
|
80,593
|
|
|||
Management fees
|
15,456
|
|
|
14,049
|
|
|
12,525
|
|
|||
Total hotel expenses
|
262,582
|
|
|
217,667
|
|
|
189,051
|
|
|||
Property taxes, insurance and other
|
20,539
|
|
|
18,517
|
|
|
16,174
|
|
|||
Depreciation and amortization
|
45,897
|
|
|
43,824
|
|
|
40,686
|
|
|||
Advisory services fee
|
14,955
|
|
|
17,889
|
|
|
12,534
|
|
|||
Transaction costs
|
457
|
|
|
538
|
|
|
1,871
|
|
|||
Corporate general and administrative
|
14,286
|
|
|
5,134
|
|
|
3,242
|
|
|||
Total expenses
|
358,716
|
|
|
303,569
|
|
|
263,558
|
|
|||
OPERATING INCOME (LOSS)
|
47,141
|
|
|
45,976
|
|
|
43,750
|
|
|||
Equity in earnings (loss) of unconsolidated entity
|
(2,587
|
)
|
|
(2,927
|
)
|
|
—
|
|
|||
Interest income
|
167
|
|
|
34
|
|
|
27
|
|
|||
Gain (loss) on sale of hotel property
|
26,359
|
|
|
—
|
|
|
—
|
|
|||
Other income (expense)
|
(165
|
)
|
|
1,233
|
|
|
—
|
|
|||
Interest expense and amortization of loan costs
|
(40,881
|
)
|
|
(37,829
|
)
|
|
(39,031
|
)
|
|||
Write-off of loan costs and exit fees
|
(2,595
|
)
|
|
(54
|
)
|
|
—
|
|
|||
Unrealized gain (loss) on investment in Ashford Inc.
|
(1,970
|
)
|
|
(7,609
|
)
|
|
—
|
|
|||
Unrealized gain (loss) on derivatives
|
425
|
|
|
(3,252
|
)
|
|
(111
|
)
|
|||
INCOME (LOSS) BEFORE INCOME TAXES
|
25,894
|
|
|
(4,428
|
)
|
|
4,635
|
|
|||
Income tax (expense) benefit
|
(1,574
|
)
|
|
(263
|
)
|
|
(1,097
|
)
|
|||
NET INCOME (LOSS)
|
24,320
|
|
|
(4,691
|
)
|
|
3,538
|
|
|||
(Income) loss from consolidated entities attributable to noncontrolling interests
|
(3,105
|
)
|
|
(2,414
|
)
|
|
(1,103
|
)
|
|||
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership
|
(1,899
|
)
|
|
393
|
|
|
(496
|
)
|
|||
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY
|
$
|
19,316
|
|
|
$
|
(6,712
|
)
|
|
$
|
1,939
|
|
Preferred dividends
|
(3,860
|
)
|
|
(1,986
|
)
|
|
—
|
|
|||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
15,456
|
|
|
$
|
(8,698
|
)
|
|
$
|
1,939
|
|
INCOME (LOSS) PER SHARE - BASIC:
|
|
|
|
|
|
||||||
Net income (loss) attributable to common stockholders
|
$
|
0.57
|
|
|
$
|
(0.34
|
)
|
|
$
|
0.08
|
|
Weighted average common shares outstanding – basic
|
$
|
26,648
|
|
|
$
|
25,888
|
|
|
$
|
24,473
|
|
INCOME (LOSS) PER SHARE - DILUTED:
|
|
|
|
|
|
||||||
Net income (loss) attributable to common stockholders
|
$
|
0.55
|
|
|
$
|
(0.34
|
)
|
|
$
|
0.07
|
|
Weighted average common shares outstanding – diluted
|
$
|
31,195
|
|
|
$
|
25,888
|
|
|
33,325
|
|
|
Dividends declared per common share
|
$
|
0.46
|
|
|
$
|
0.35
|
|
|
$
|
0.20
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
NET INCOME (LOSS)
|
$
|
24,320
|
|
|
$
|
(4,691
|
)
|
|
$
|
3,538
|
|
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX
|
|
|
|
|
|
||||||
Total other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|||
TOTAL COMPREHENSIVE INCOME (LOSS)
|
24,320
|
|
|
(4,691
|
)
|
|
3,538
|
|
|||
Comprehensive (income) loss attributable to noncontrolling interests in consolidated entities
|
(3,105
|
)
|
|
(2,414
|
)
|
|
(1,103
|
)
|
|||
Comprehensive (income) loss attributable to redeemable noncontrolling interests in operating partnership
|
(1,899
|
)
|
|
393
|
|
|
(496
|
)
|
|||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY
|
$
|
19,316
|
|
|
$
|
(6,712
|
)
|
|
$
|
1,939
|
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Accumulated Deficit
|
|
Noncontrolling
Interests in
Consolidated
Entities
|
|
Total
|
|
Redeemable Noncontrolling Interest in Operating Partnership
|
|||||||||||||||
|
Shares
|
|
Amount
|
|
|
|
|
|
||||||||||||||||||
Balance at January 1, 2014
|
16,129
|
|
|
$
|
161
|
|
|
$
|
246,928
|
|
|
$
|
(101,062
|
)
|
|
$
|
(2,626
|
)
|
|
$
|
143,401
|
|
|
$
|
159,726
|
|
Purchase of common stock
|
(928
|
)
|
|
(9
|
)
|
|
(14,315
|
)
|
|
(1,784
|
)
|
|
—
|
|
|
(16,108
|
)
|
|
—
|
|
||||||
Equity-based compensation
|
—
|
|
|
—
|
|
|
413
|
|
|
—
|
|
|
—
|
|
|
413
|
|
|
1,938
|
|
||||||
Issuance of common stock
|
9,200
|
|
|
92
|
|
|
143,843
|
|
|
—
|
|
|
—
|
|
|
143,935
|
|
|
—
|
|
||||||
Issuance of restricted shares/units
|
64
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
18
|
|
||||||
Forfeiture of restricted common shares
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
—
|
|
|
(22
|
)
|
|
—
|
|
||||||
Dividends declared – common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,031
|
)
|
|
—
|
|
|
(5,031
|
)
|
|
—
|
|
||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,938
|
)
|
|
(2,938
|
)
|
|
(1,799
|
)
|
||||||
Redemption of operating partnership units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,074
|
)
|
||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
1,939
|
|
|
1,103
|
|
|
3,042
|
|
|
496
|
|
||||||
Redemption value adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
7,750
|
|
|
—
|
|
|
7,750
|
|
|
(7,750
|
)
|
||||||
Balance at December 31, 2014
|
24,464
|
|
|
$
|
245
|
|
|
$
|
376,869
|
|
|
$
|
(98,210
|
)
|
|
$
|
(4,461
|
)
|
|
$
|
274,443
|
|
|
$
|
149,555
|
|
Purchase of common stock
|
(479
|
)
|
|
(4
|
)
|
|
(7,336
|
)
|
|
(876
|
)
|
|
—
|
|
|
(8,216
|
)
|
|
—
|
|
||||||
Equity-based compensation
|
—
|
|
|
—
|
|
|
2,416
|
|
|
—
|
|
|
—
|
|
|
2,416
|
|
|
1,431
|
|
||||||
Issuance of common stock
|
200
|
|
|
2
|
|
|
3,102
|
|
|
—
|
|
|
—
|
|
|
3,104
|
|
|
—
|
|
||||||
Issuance of restricted shares/units
|
44
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Forfeiture of restricted common shares
|
(2
|
)
|
|
—
|
|
|
(5
|
)
|
|
(5
|
)
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
||||||
Dividends declared – common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,428
|
)
|
|
—
|
|
|
(9,428
|
)
|
|
—
|
|
||||||
Dividends declared – preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,986
|
)
|
|
—
|
|
|
(1,986
|
)
|
|
—
|
|
||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,766
|
)
|
|
(3,766
|
)
|
|
(2,170
|
)
|
||||||
Redemption/conversion of operating partnership units
|
4,245
|
|
|
42
|
|
|
63,301
|
|
|
—
|
|
|
—
|
|
|
63,343
|
|
|
(69,198
|
)
|
||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,712
|
)
|
|
2,414
|
|
|
(4,298
|
)
|
|
(393
|
)
|
||||||
Redemption value adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
17,444
|
|
|
—
|
|
|
17,444
|
|
|
(17,444
|
)
|
||||||
Balance at December 31, 2015
|
28,472
|
|
|
$
|
285
|
|
|
$
|
438,347
|
|
|
$
|
(99,773
|
)
|
|
$
|
(5,813
|
)
|
|
$
|
333,046
|
|
|
$
|
61,781
|
|
Purchase of common stock
|
(2,893
|
)
|
|
(29
|
)
|
|
(39,199
|
)
|
|
—
|
|
|
—
|
|
|
(39,228
|
)
|
|
—
|
|
||||||
Equity-based compensation
|
—
|
|
|
—
|
|
|
721
|
|
|
—
|
|
|
—
|
|
|
721
|
|
|
3,435
|
|
||||||
Issuance of restricted shares/units
|
309
|
|
|
3
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35
|
|
||||||
Forfeiture of restricted common shares
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Dividends declared – common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,287
|
)
|
|
—
|
|
|
(12,287
|
)
|
|
—
|
|
||||||
Dividends declared – preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,860
|
)
|
|
—
|
|
|
(3,860
|
)
|
|
—
|
|
||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,655
|
)
|
|
(2,655
|
)
|
|
(2,331
|
)
|
||||||
Redemption/conversion of operating partnership units
|
137
|
|
|
1
|
|
|
1,924
|
|
|
(341
|
)
|
|
—
|
|
|
1,584
|
|
|
(1,584
|
)
|
||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
19,316
|
|
|
3,105
|
|
|
22,421
|
|
|
1,899
|
|
||||||
Redemption value adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
3,691
|
|
|
—
|
|
|
3,691
|
|
|
(3,691
|
)
|
||||||
Balance at December 31, 2016
|
26,022
|
|
|
$
|
260
|
|
|
$
|
401,790
|
|
|
$
|
(93,254
|
)
|
|
$
|
(5,363
|
)
|
|
$
|
303,433
|
|
|
$
|
59,544
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
||||||
Net income (loss)
|
$
|
24,320
|
|
|
$
|
(4,691
|
)
|
|
$
|
3,538
|
|
Adjustments to reconcile net income (loss) to net cash flows provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
45,897
|
|
|
43,824
|
|
|
40,686
|
|
|||
Equity-based compensation
|
4,156
|
|
|
3,847
|
|
|
2,351
|
|
|||
Bad debt expense
|
217
|
|
|
117
|
|
|
151
|
|
|||
Amortization of loan costs
|
3,169
|
|
|
2,575
|
|
|
1,828
|
|
|||
Write-off of loan costs and exit fees
|
2,595
|
|
|
54
|
|
|
—
|
|
|||
Amortization of intangibles
|
107
|
|
|
(106
|
)
|
|
(214
|
)
|
|||
(Gain) loss on sale of hotel property
|
(26,359
|
)
|
|
—
|
|
|
—
|
|
|||
Realized and unrealized (gain) loss on derivatives
|
(269
|
)
|
|
3,252
|
|
|
111
|
|
|||
Realized (gain) loss on marketable securities
|
—
|
|
|
(1,068
|
)
|
|
—
|
|
|||
Unrealized (gain) loss on investment in Ashford Inc.
|
1,970
|
|
|
7,609
|
|
|
—
|
|
|||
Purchases of trading securities
|
—
|
|
|
(105,878
|
)
|
|
—
|
|
|||
Sales of trading securities
|
—
|
|
|
55,654
|
|
|
—
|
|
|||
Equity in (earnings) loss of unconsolidated entity
|
2,587
|
|
|
2,927
|
|
|
—
|
|
|||
Deferred tax expense (benefit)
|
1,089
|
|
|
(1,093
|
)
|
|
—
|
|
|||
Payments for derivatives
|
(114
|
)
|
|
(3,853
|
)
|
|
—
|
|
|||
Changes in operating assets and liabilities, exclusive of the effect of hotel acquisitions and disposition:
|
|
|
|
|
|
||||||
Restricted cash
|
(2,307
|
)
|
|
418
|
|
|
(1,291
|
)
|
|||
Accounts receivable and inventories
|
(5,617
|
)
|
|
1,923
|
|
|
(3,433
|
)
|
|||
Prepaid expenses and other assets
|
(933
|
)
|
|
(338
|
)
|
|
19
|
|
|||
Accounts payable and accrued expenses
|
3,277
|
|
|
5,416
|
|
|
4,360
|
|
|||
Due to/from related party, net
|
(27
|
)
|
|
191
|
|
|
(497
|
)
|
|||
Due to affiliate
|
2,500
|
|
|
—
|
|
|
—
|
|
|||
Due to/from third-party hotel managers
|
2,882
|
|
|
(5,014
|
)
|
|
13,281
|
|
|||
Due to/from Ashford Trust OP, net
|
(1,016
|
)
|
|
(119
|
)
|
|
(8,794
|
)
|
|||
Due from Ashford Inc.
|
(1,284
|
)
|
|
3,823
|
|
|
2,546
|
|
|||
Other liabilities
|
251
|
|
|
(80
|
)
|
|
212
|
|
|||
Net cash provided by (used in) operating activities
|
57,091
|
|
|
9,390
|
|
|
54,854
|
|
|||
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
||||||
Proceeds from property insurance
|
691
|
|
|
24
|
|
|
125
|
|
|||
Net proceeds from sale of hotel property
|
82,732
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from sale of furniture, fixtures and equipment
|
—
|
|
|
206
|
|
|
—
|
|
|||
Proceeds from liquidation of AQUA U.S. Fund
|
43,489
|
|
|
—
|
|
|
—
|
|
|||
Acquisition of hotel properties, net of cash acquired
|
—
|
|
|
(144,102
|
)
|
|
(172,112
|
)
|
|||
Investment in Ashford Inc.
|
—
|
|
|
(16,623
|
)
|
|
—
|
|
|||
Change in restricted cash related to improvements and additions to hotel properties
|
(3,204
|
)
|
|
(3,437
|
)
|
|
(19,742
|
)
|
|||
Improvements and additions to hotel properties
|
(23,423
|
)
|
|
(19,322
|
)
|
|
(21,034
|
)
|
|||
Net cash provided by (used in) investing activities
|
100,285
|
|
|
(183,254
|
)
|
|
(212,763
|
)
|
|||
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
||||||
Borrowings on indebtedness
|
—
|
|
|
152,000
|
|
|
82,299
|
|
|||
Repayments of indebtedness
|
(73,268
|
)
|
|
(76,998
|
)
|
|
(8,180
|
)
|
|||
Payments of loan costs and exit fees
|
(4,062
|
)
|
|
(3,317
|
)
|
|
(4,357
|
)
|
|||
Payments for derivatives
|
(13
|
)
|
|
(117
|
)
|
|
(126
|
)
|
|||
Purchase of common stock
|
(39,228
|
)
|
|
(8,876
|
)
|
|
(15,448
|
)
|
|||
Payments for spin-off costs
|
—
|
|
|
—
|
|
|
(1,091
|
)
|
|||
Payments for dividends and distributions
|
(16,879
|
)
|
|
(11,819
|
)
|
|
(6,402
|
)
|
|||
Issuance of preferred stock
|
4,211
|
|
|
62,290
|
|
|
—
|
|
|||
Issuance of common stock
|
—
|
|
|
3,104
|
|
|
143,935
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Issuance of restricted shares/units
|
—
|
|
|
—
|
|
|
19
|
|
|||
Forfeiture of restricted shares/units
|
—
|
|
|
(10
|
)
|
|
(22
|
)
|
|||
Redemption of operating partnership units
|
—
|
|
|
(5,855
|
)
|
|
(3,074
|
)
|
|||
Distributions to a noncontrolling interest in a consolidated entity
|
(6,421
|
)
|
|
(2,938
|
)
|
|
(1,981
|
)
|
|||
Other
|
35
|
|
|
—
|
|
|
—
|
|
|||
Net cash provided by (used in) financing activities
|
(135,625
|
)
|
|
107,464
|
|
|
185,572
|
|
|||
Net change in cash and cash equivalents
|
21,751
|
|
|
(66,400
|
)
|
|
27,663
|
|
|||
Cash and cash equivalents at beginning of year
|
105,039
|
|
|
171,439
|
|
|
143,776
|
|
|||
Cash and cash equivalents at end of year
|
$
|
126,790
|
|
|
$
|
105,039
|
|
|
$
|
171,439
|
|
SUPPLEMENTAL CASH FLOW INFORMATION
|
|
|
|
|
|
||||||
Interest paid
|
$
|
37,800
|
|
|
$
|
34,687
|
|
|
$
|
36,983
|
|
Income taxes paid
|
380
|
|
|
2,145
|
|
|
874
|
|
|||
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
|
|
|
|
|
|
||||||
Investment in unconsolidated entity
|
$
|
—
|
|
|
$
|
51,292
|
|
|
$
|
—
|
|
Net other assets and liabilities acquired
|
—
|
|
|
—
|
|
|
(1,473
|
)
|
|||
Assumption of debt
|
—
|
|
|
—
|
|
|
69,000
|
|
|||
Dividends and distributions declared but not paid
|
5,038
|
|
|
3,439
|
|
|
1,674
|
|
|||
Common stock purchases accrued but not paid
|
—
|
|
|
—
|
|
|
660
|
|
|||
Capital expenditures accrued but not paid
|
1,574
|
|
|
549
|
|
|
140
|
|
|||
Non-cash consideration from sale of property, plant and equipment
|
—
|
|
|
1,363
|
|
|
—
|
|
|||
Investment in Ashford Inc.
|
—
|
|
|
1,363
|
|
|
—
|
|
|||
Receivable related to liquidation of AQUA U.S. Fund
|
2,289
|
|
|
—
|
|
|
—
|
|
|||
Distributions declared but not paid to a noncontrolling interest in a consolidated entity
|
—
|
|
|
3,766
|
|
|
2,938
|
|
|||
Accrued preferred stock offering expenses
|
—
|
|
|
42
|
|
|
—
|
|
|||
Non-cash preferred stock offering expense
|
479
|
|
|
—
|
|
|
—
|
|
•
|
On February 24, 2014, we acquired the Chicago Sofitel Magnificent Mile, and on March 1, 2014, we acquired the Pier House Resort. The operating results of these hotel properties are included in our results of operations as of their respective acquisition dates.
|
•
|
On July 9, 2015, we acquired the Bardessono Hotel, and on December 15, 2015, we acquired the Ritz-Carlton St. Thomas, USVI (“Ritz-Carlton St. Thomas”). The operating results of these hotel properties are included in our results of operations as of their acquisition dates.
|
•
|
On July 1, 2016, we sold the Courtyard Seattle Downtown.
|
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Land
|
$
|
210,696
|
|
|
$
|
227,620
|
|
Buildings and improvements
|
972,412
|
|
|
1,017,086
|
|
||
Furniture, fixtures and equipment
|
70,922
|
|
|
68,529
|
|
||
Construction in progress
|
4,382
|
|
|
2,386
|
|
||
Total cost
|
1,258,412
|
|
|
1,315,621
|
|
||
Accumulated depreciation
|
(243,880
|
)
|
|
(224,142
|
)
|
||
Investments in hotel properties, net
|
$
|
1,014,532
|
|
|
$
|
1,091,479
|
|
|
Preliminary Allocations as of December 31, 2015
|
|
Adjustments
|
|
Final Allocations as of March 31, 2016
|
||||||
Land
|
$
|
25,264
|
|
|
$
|
269
|
|
|
$
|
25,533
|
|
Buildings and improvements
|
34,853
|
|
|
(3,100
|
)
|
|
31,753
|
|
|||
Furniture, fixtures, and equipment
|
3,883
|
|
|
2,831
|
|
|
6,714
|
|
|||
|
$
|
64,000
|
|
|
$
|
—
|
|
|
$
|
64,000
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Total hotel revenue
|
$
|
7,995
|
|
|
$
|
16,259
|
|
|
$
|
15,339
|
|
Total hotel operating expenses
|
(4,463
|
)
|
|
(9,089
|
)
|
|
(8,749
|
)
|
|||
Operating income (loss)
|
3,532
|
|
|
7,170
|
|
|
6,590
|
|
|||
Property taxes, insurance and other
|
(333
|
)
|
|
(627
|
)
|
|
(496
|
)
|
|||
Depreciation and amortization
|
(834
|
)
|
|
(2,091
|
)
|
|
(1,957
|
)
|
|||
Gain (loss) on sale of hotel property
|
26,359
|
|
|
—
|
|
|
—
|
|
|||
Interest expense and amortization of loan costs
|
(1,709
|
)
|
|
(3,503
|
)
|
|
(3,551
|
)
|
|||
Income before income taxes
|
27,015
|
|
|
949
|
|
|
586
|
|
|||
(Income) loss before income taxes attributable to redeemable noncontrolling interests in operating partnership
|
(2,972
|
)
|
|
(121
|
)
|
|
(152
|
)
|
|||
Income (loss) before income taxes attributable to the Company
|
$
|
24,043
|
|
|
$
|
828
|
|
|
$
|
434
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Total assets
|
|
$
|
129,797
|
|
|
$
|
166,991
|
|
Total liabilities
|
|
38,168
|
|
|
30,115
|
|
||
Redeemable noncontrolling interests
|
|
1,480
|
|
|
240
|
|
||
Total stockholders’ equity of Ashford Inc.
|
|
37,377
|
|
|
32,165
|
|
||
Noncontrolling interests in consolidated entities
|
|
52,772
|
|
|
104,471
|
|
||
Total equity
|
|
90,149
|
|
|
136,636
|
|
||
Total liabilities and equity
|
|
$
|
129,797
|
|
|
$
|
166,991
|
|
Our investment in Ashford Inc., at fair value
|
|
$
|
8,407
|
|
|
$
|
10,377
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
Total revenue
|
|
$
|
67,607
|
|
|
$
|
58,981
|
|
Total operating expenses
|
|
(70,064
|
)
|
|
(60,332
|
)
|
||
Operating loss
|
|
(2,457
|
)
|
|
(1,351
|
)
|
||
Realized and unrealized gain (loss) on investment in unconsolidated entity
|
|
(1,460
|
)
|
|
(2,141
|
)
|
||
Realized and unrealized gain (loss) on investments
|
|
(7,787
|
)
|
|
(7,600
|
)
|
||
Other
|
|
81
|
|
|
1,114
|
|
||
Income tax (expense) benefit
|
|
(780
|
)
|
|
(2,066
|
)
|
||
Net income (loss)
|
|
(12,403
|
)
|
|
(12,044
|
)
|
||
(Income) loss from consolidated entities attributable to noncontrolling interests
|
|
8,860
|
|
|
10,852
|
|
||
Net (income) loss attributable to redeemable noncontrolling interests
|
|
1,147
|
|
|
2
|
|
||
Net gain (loss) attributable to Ashford Inc.
|
|
$
|
(2,396
|
)
|
|
$
|
(1,190
|
)
|
Our unrealized gain (loss) on investment in Ashford Inc.
|
|
$
|
(1,970
|
)
|
|
$
|
(7,609
|
)
|
|
|
December 31, 2015
|
||
Total assets
|
|
$
|
106,792
|
|
Partners’ capital
|
|
106,792
|
|
|
Total liabilities and partners’ capital
|
|
$
|
106,792
|
|
Our ownership interest in the AQUA U.S. Fund
|
|
$
|
48,365
|
|
|
|
Four Months Ended
|
|
Year Ended
|
||||
|
|
April 30, 2016
|
|
December 31, 2015
|
||||
Total investment income
|
|
$
|
21
|
|
|
$
|
1,266
|
|
Net expenses
|
|
(208
|
)
|
|
(273
|
)
|
||
Net investment income (loss)
|
|
(187
|
)
|
|
993
|
|
||
Net unrealized gain (loss) on investments
|
|
2,249
|
|
|
(2,308
|
)
|
||
Net realized gain (loss) on investments
|
|
(7,777
|
)
|
|
(5,103
|
)
|
||
Net gain (loss) attributable to the AQUA U.S. Fund
|
|
$
|
(5,715
|
)
|
|
$
|
(6,418
|
)
|
Our equity in earnings (loss) of the AQUA U.S. Fund
|
|
$
|
(2,587
|
)
|
|
$
|
(2,927
|
)
|
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Deferred loan costs
|
$
|
1,074
|
|
|
$
|
2,122
|
|
Accumulated amortization
|
(54
|
)
|
|
(1,367
|
)
|
||
Deferred costs, net
|
$
|
1,020
|
|
|
$
|
755
|
|
|
Intangible Assets, net
|
|
Intangible Liability, net
|
||||||||||||
|
December 31,
|
|
December 31,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
Cost
|
$
|
24,050
|
|
|
$
|
24,050
|
|
|
$
|
4,179
|
|
|
$
|
4,179
|
|
Accumulated amortization
|
(1,204
|
)
|
|
(890
|
)
|
|
(554
|
)
|
|
(497
|
)
|
||||
|
$
|
22,846
|
|
|
$
|
23,160
|
|
|
$
|
3,625
|
|
|
$
|
3,682
|
|
|
Intangible
Assets
|
|
Intangible Liabilities
|
||||
2017
|
$
|
296
|
|
|
$
|
57
|
|
2018
|
296
|
|
|
57
|
|
||
2019
|
296
|
|
|
57
|
|
||
2020
|
296
|
|
|
57
|
|
||
2021
|
296
|
|
|
57
|
|
||
Thereafter
|
21,366
|
|
|
3,340
|
|
||
Total
|
$
|
22,846
|
|
|
$
|
3,625
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||
Indebtedness
|
|
Collateral
|
|
Maturity
|
|
Interest
Rate
|
|
Debt
Balance
|
|
Book Value of
Collateral
|
|
Debt
Balance |
|
Book Value of
Collateral |
||||||||
Secured revolving credit facility
(3)
|
|
None
|
|
November 2019
|
|
Base Rate
(2)
+ 1.25% to 2.50% or LIBOR
(1)
+2.25% to 3.50%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Mortgage loan
(4)
|
|
1 hotel
|
|
March 2017
|
|
LIBOR
(1)
+2.30%
|
|
80,000
|
|
|
139,560
|
|
|
80,000
|
|
|
142,656
|
|
||||
Mortgage loan
(5)
|
|
1 hotel
|
|
March 2017
|
|
LIBOR
(1)
+2.25%
|
|
70,000
|
|
|
88,923
|
|
|
70,000
|
|
|
90,957
|
|
||||
Mortgage loan
(6) (10)
|
|
1 hotel
|
|
April 2017
|
|
5.91%
|
|
32,879
|
|
|
89,443
|
|
|
33,381
|
|
|
93,856
|
|
||||
Mortgage loan
(7) (10)
|
|
1 hotel
|
|
April 2017
|
|
5.95%
|
|
55,915
|
|
|
84,492
|
|
|
122,374
|
|
|
136,812
|
|
||||
Mortgage loan
(10)
|
|
3 hotels
|
|
April 2017
|
|
5.95%
|
|
245,307
|
|
|
257,465
|
|
|
249,020
|
|
|
262,411
|
|
||||
Mortgage loan
(5)
|
|
1 hotel
|
|
December 2017
|
|
LIBOR
(1)
+ 4.95%
|
|
40,000
|
|
|
59,521
|
|
|
40,000
|
|
|
61,329
|
|
||||
Mortgage loan
(5)
|
|
1 hotel
|
|
December 2017
|
|
LIBOR
(1)
+ 4.95%
|
|
42,000
|
|
|
63,306
|
|
|
42,000
|
|
|
63,886
|
|
||||
TIF loan
(6) (8)
|
|
1 hotel
|
|
June 2018
|
|
12.85%
|
|
8,098
|
|
|
—
|
|
|
8,098
|
|
|
—
|
|
||||
Mortgage loan
(9)
|
|
2 hotels
|
|
November 2019
|
|
LIBOR
(1)
+2.65%
|
|
192,765
|
|
|
231,822
|
|
|
195,359
|
|
|
239,572
|
|
||||
|
|
|
|
|
|
|
|
766,964
|
|
|
1,014,532
|
|
|
840,232
|
|
|
1,091,479
|
|
||||
Deferred loan costs, net
|
|
|
|
|
|
|
|
(2,348
|
)
|
|
—
|
|
|
(4,640
|
)
|
|
—
|
|
||||
Indebtedness, net
|
|
|
|
|
|
|
|
$
|
764,616
|
|
|
$
|
1,014,532
|
|
|
$
|
835,592
|
|
|
$
|
1,091,479
|
|
(1)
|
LIBOR rates were
0.772%
and
0.430%
at
December 31, 2016
and
2015
, respectively.
|
(2)
|
Base Rate, as defined in the secured revolving credit facility agreement, is the greater of (i) the prime rate set by Bank of America, or (ii) federal funds rate +
0.5%
, or (iii) LIBOR +
1.0%
.
|
(3)
|
Our borrowing capacity under our secured revolving credit facility is
$100.0 million
. We have an option, subject to lender approval, to further increase the borrowing capacity to an aggregate of
$250.0 million
. We may use up to
$15.0 million
for standby letters of credit. The secured revolving credit facility has
two
one
-year extension options subject to advance notice, satisfaction of certain conditions and a
0.25%
extension fee.
|
(4)
|
This loan has
three
one
-year extension options, subject to satisfaction of certain conditions, of which the first was exercised in March 2016.
|
(5)
|
This loan has
three
one
-year extension options, subject to satisfaction of certain conditions.
|
(6)
|
These loans are collateralized by the same property.
|
(7)
|
Approximately
$65 million
of the mortgage loan was repaid upon the sale of Courtyard Seattle Downtown which occurred on July 1, 2016.
|
(8)
|
The interest expense from the TIF loan is offset against interest income recorded on the note receivable of the same amount. See note 5.
|
(9)
|
This loan has
two
one
-year extension options, subject to satisfaction of certain conditions.
|
(10)
|
This loan was refinanced subsequent to December 31, 2016. See note 24.
|
2017
|
$
|
569,092
|
|
2018
|
11,037
|
|
|
2019
|
186,835
|
|
|
2020
|
—
|
|
|
2021
|
—
|
|
|
Thereafter
|
—
|
|
|
Total
|
$
|
766,964
|
|
•
|
Level 1: Fair value measurements that are quoted prices (unadjusted) in active markets that we have the ability to access for identical assets or liabilities. Market price data generally is obtained from exchange or dealer markets.
|
•
|
Level 2: Fair value measurements based on inputs other than quoted prices included in Level 1, that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.
|
•
|
Level 3: Fair value measurements based on valuation techniques that use significant inputs that are unobservable. The circumstances for using these measurements include those in which there is little, if any, market activity for the asset or liability.
|
|
|
Quoted Market Prices (Level 1)
|
|
Significant Other
Observable Inputs (Level 2)
|
|
Total
|
|
||||||
December 31, 2016
|
|
|
|
|
|
|
|
||||||
Assets
|
|
|
|
|
|
|
|
||||||
Derivative assets:
|
|
|
|
|
|
|
|
||||||
Interest rate derivatives - floors
|
|
$
|
—
|
|
|
$
|
1,091
|
|
|
$
|
1,091
|
|
|
Interest rate derivatives - caps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Options on futures contracts
|
|
58
|
|
|
—
|
|
|
58
|
|
|
|||
|
|
58
|
|
|
1,091
|
|
|
1,149
|
|
(1)
|
|||
Non-derivative assets:
|
|
|
|
|
|
|
|
||||||
Investment in Ashford Inc.
|
|
8,407
|
|
|
—
|
|
|
8,407
|
|
|
|||
Total
|
|
$
|
8,465
|
|
|
$
|
1,091
|
|
|
$
|
9,556
|
|
|
|
|
Quoted Market Prices (Level 1)
|
|
Significant Other
Observable Inputs (Level 2)
|
|
Total
|
|
||||||
December 31, 2015
|
|
|
|
|
|
|
|
||||||
Assets
|
|
|
|
|
|
|
|
||||||
Derivative assets:
|
|
|
|
|
|
|
|
||||||
Interest rate derivatives - floors
|
|
$
|
—
|
|
|
$
|
578
|
|
|
$
|
578
|
|
|
Interest rate derivatives - caps
|
|
—
|
|
|
58
|
|
|
58
|
|
|
|||
Options on futures contracts
|
|
117
|
|
|
—
|
|
|
117
|
|
|
|||
|
|
117
|
|
|
636
|
|
|
753
|
|
(1)
|
|||
Non-derivative assets:
|
|
|
|
|
|
|
|
||||||
Investment in Ashford Inc.
|
|
10,377
|
|
|
—
|
|
|
10,377
|
|
|
|||
Total
|
|
$
|
10,494
|
|
|
$
|
636
|
|
|
$
|
11,130
|
|
|
(1)
|
Reported as “derivative assets” in the consolidated balance sheets.
|
|
Gain (Loss) Recognized in Income
|
||||||||||
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Assets
|
|
|
|
|
|
||||||
Derivative assets:
|
|
|
|
|
|
||||||
Interest rate derivatives - floors
|
$
|
513
|
|
|
$
|
(2,963
|
)
|
|
$
|
—
|
|
Interest rate derivatives - caps
|
(71
|
)
|
|
(94
|
)
|
|
(111
|
)
|
|||
Equity put options
|
—
|
|
|
(1,017
|
)
|
|
—
|
|
|||
Equity call options
|
—
|
|
|
23
|
|
|
—
|
|
|||
Options on futures contracts
|
(173
|
)
|
|
(195
|
)
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
Non-derivative assets:
|
|
|
|
|
|
||||||
Investment in Ashford Inc.
|
(1,970
|
)
|
|
(7,609
|
)
|
|
—
|
|
|||
Equity - American Depositary Receipt
|
—
|
|
|
(75
|
)
|
|
—
|
|
|||
Equity securities
|
—
|
|
|
560
|
|
|
—
|
|
|||
U.S. treasury securities
|
—
|
|
|
53
|
|
|
—
|
|
|||
Total
|
(1,701
|
)
|
|
(11,317
|
)
|
|
(111
|
)
|
|||
Liabilities
|
|
|
|
|
|
||||||
Derivative liabilities:
|
|
|
|
|
|
||||||
Short equity put options
|
—
|
|
|
680
|
|
|
—
|
|
|||
Short equity call options
|
—
|
|
|
844
|
|
|
—
|
|
|||
Net
|
$
|
(1,701
|
)
|
|
$
|
(9,793
|
)
|
|
$
|
(111
|
)
|
Total combined
|
|
|
|
|
|
||||||
Interest rate derivatives - floors
|
$
|
513
|
|
|
$
|
(2,963
|
)
|
|
$
|
—
|
|
Interest rate derivatives - caps
|
(71
|
)
|
|
(94
|
)
|
|
(111
|
)
|
|||
Options on futures contracts
|
(17
|
)
|
|
(195
|
)
|
|
—
|
|
|||
Unrealized gain (loss) on derivatives
|
425
|
|
|
(3,252
|
)
|
|
(111
|
)
|
|||
Realized gain (loss) on options on futures contracts
|
(156
|
)
|
(1)
|
—
|
|
|
—
|
|
|||
Unrealized gain (loss) on investment in Ashford Inc.
|
(1,970
|
)
|
|
(7,609
|
)
|
|
—
|
|
|||
Realized gain (loss) on marketable securities
|
—
|
|
|
1,068
|
|
(1)
|
—
|
|
|||
Net
|
$
|
(1,701
|
)
|
|
$
|
(9,793
|
)
|
|
$
|
(111
|
)
|
(1)
|
Included in “other income (expense)” in the consolidated statements of operations.
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Carrying
Value
|
|
Estimated
Fair Value
|
|
Carrying
Value |
|
Estimated
Fair Value |
||||||||
Financial assets and liabilities measured at fair value:
|
|
|
|
|
|
|
|
|
||||||||
Investment in Ashford Inc.
|
|
$
|
8,407
|
|
|
$
|
8,407
|
|
|
$
|
10,377
|
|
|
$
|
10,377
|
|
Derivative assets
|
|
1,149
|
|
|
1,149
|
|
|
753
|
|
|
753
|
|
||||
Financial assets not measured at fair value:
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
|
$
|
126,790
|
|
|
$
|
126,790
|
|
|
$
|
105,039
|
|
|
$
|
105,039
|
|
Restricted cash
|
|
37,855
|
|
|
37,855
|
|
|
33,135
|
|
|
33,135
|
|
||||
Accounts receivable, net
|
|
18,194
|
|
|
18,194
|
|
|
13,370
|
|
|
13,370
|
|
||||
Note receivable
|
|
8,098
|
|
|
8,511 to 9,407
|
|
|
8,098
|
|
|
9,157 to 10,120
|
|
||||
Due from Ashford Trust OP, net
|
|
488
|
|
|
488
|
|
|
—
|
|
|
—
|
|
||||
Due from AQUA U.S. Fund
|
|
2,289
|
|
|
2,289
|
|
|
—
|
|
|
—
|
|
||||
Due from related party, net
|
|
377
|
|
|
377
|
|
|
371
|
|
|
371
|
|
||||
Due from third-party hotel managers
|
|
7,555
|
|
|
7,555
|
|
|
10,722
|
|
|
10,722
|
|
||||
Financial liabilities not measured at fair value:
|
|
|
|
|
|
|
|
|
||||||||
Indebtedness
|
|
$
|
766,964
|
|
|
$726,774 to $803,276
|
|
|
$
|
840,232
|
|
|
$801,058 to $885,379
|
|
||
Accounts payable and accrued expenses
|
|
44,791
|
|
|
44,791
|
|
|
43,568
|
|
|
43,568
|
|
||||
Dividends and distributions payable
|
|
5,038
|
|
|
5,038
|
|
|
3,439
|
|
|
3,439
|
|
||||
Due to Ashford Trust OP, net
|
|
—
|
|
|
—
|
|
|
528
|
|
|
528
|
|
||||
Due to Ashford Inc.
|
|
5,085
|
|
|
5,085
|
|
|
6,369
|
|
|
6,369
|
|
||||
Due to affiliate
|
|
2,500
|
|
|
2,500
|
|
|
—
|
|
|
—
|
|
||||
Due to third-party hotel managers
|
|
973
|
|
|
973
|
|
|
1,158
|
|
|
1,158
|
|
2017
|
$
|
3,000
|
|
2018
|
2,940
|
|
|
2019
|
2,932
|
|
|
2020
|
2,970
|
|
|
2021
|
2,981
|
|
|
Thereafter
|
96,224
|
|
|
Total
|
$
|
111,047
|
|
|
Year Ended December 31,
|
|||||||
|
2016
|
|
2015
|
|
2014
|
|||
Units outstanding at beginning of year
|
4,375
|
|
|
8,955
|
|
|
8,776
|
|
LTIP units issued
|
4
|
|
|
10
|
|
|
355
|
|
Performance LTIP units issued
|
701
|
|
|
—
|
|
|
—
|
|
Units redeemed for shares of common stock
|
(137
|
)
|
|
(4,245
|
)
|
|
—
|
|
Units redeemed for cash of $5,856 in 2015 and $3,074 in 2014
|
—
|
|
|
(345
|
)
|
|
(176
|
)
|
Units outstanding at end of year
|
4,943
|
|
|
4,375
|
|
|
8,955
|
|
Units convertible/redeemable at end of year
|
4,083
|
|
|
3,967
|
|
|
8,259
|
|
|
Year Ended December 31,
|
|||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|||||||||||||||
|
Restricted Shares
|
|
Weighted Average
Price at Grant
|
|
Restricted Shares
|
|
Weighted Average
Price at Grant
|
|
Restricted Shares
|
|
Weighted Average
Price at Grant
|
|||||||||
Outstanding at beginning of year
|
140
|
|
|
$
|
16.01
|
|
|
94
|
|
|
$
|
18.11
|
|
|
84
|
|
|
$
|
21.35
|
|
Restricted shares granted
|
309
|
|
|
12.34
|
|
|
45
|
|
|
16.50
|
|
|
64
|
|
|
15.45
|
|
|||
Restricted shares issued in connection with Ashford Trust’s distribution
|
—
|
|
|
—
|
|
|
60
|
|
|
14.90
|
|
|
—
|
|
|
—
|
|
|||
Restricted shares vested
|
(84
|
)
|
|
15.98
|
|
|
(57
|
)
|
|
18.66
|
|
|
(53
|
)
|
|
19.91
|
|
|||
Restricted shares forfeited
|
(5
|
)
|
|
13.82
|
|
|
(2
|
)
|
|
17.50
|
|
|
(1
|
)
|
|
21.35
|
|
|||
Outstanding at end of year
|
360
|
|
|
$
|
12.90
|
|
|
140
|
|
|
$
|
16.01
|
|
|
94
|
|
|
$
|
18.11
|
|
|
Year Ended December 31,
|
||||||||||||
|
2016
|
|
2015
|
||||||||||
|
PSUs
|
|
Weighted Average Price at Grant
|
|
PSUs
|
|
Weighted Average Price at Grant
|
||||||
Outstanding at beginning of year
|
155
|
|
|
$
|
18.40
|
|
|
—
|
|
|
$
|
—
|
|
PSUs granted
|
262
|
|
|
12.67
|
|
|
155
|
|
|
18.40
|
|
||
PSUs vested
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
PSUs forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Outstanding at end of year
|
417
|
|
|
$
|
14.80
|
|
|
155
|
|
|
$
|
18.40
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Income tax expense at federal statutory income tax rate of 35%
|
$
|
(1,928
|
)
|
|
$
|
(1,727
|
)
|
|
$
|
(2,299
|
)
|
State income tax expense, net of federal income tax benefit
|
(172
|
)
|
|
(117
|
)
|
|
(279
|
)
|
|||
State and local income tax expense on pass-through entity subsidiaries
|
(62
|
)
|
|
(86
|
)
|
|
(56
|
)
|
|||
Gross receipts and margin taxes
|
(98
|
)
|
|
(170
|
)
|
|
(193
|
)
|
|||
Benefit of USVI Economic Development Commission credit
|
619
|
|
|
—
|
|
|
—
|
|
|||
Other
|
58
|
|
|
(40
|
)
|
|
(2
|
)
|
|||
Valuation allowance
|
9
|
|
|
1,877
|
|
|
1,732
|
|
|||
Total income tax (expense) benefit
|
$
|
(1,574
|
)
|
|
$
|
(263
|
)
|
|
$
|
(1,097
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Current:
|
|
|
|
|
|
||||||
Federal
|
$
|
(231
|
)
|
|
$
|
(1,067
|
)
|
|
$
|
(824
|
)
|
State
|
(269
|
)
|
|
(252
|
)
|
|
(315
|
)
|
|||
Foreign
|
15
|
|
|
(37
|
)
|
|
—
|
|
|||
Total current
|
(485
|
)
|
|
(1,356
|
)
|
|
(1,139
|
)
|
|||
Deferred:
|
|
|
|
|
|
||||||
Federal
|
(1,049
|
)
|
|
953
|
|
|
76
|
|
|||
State
|
(40
|
)
|
|
140
|
|
|
(34
|
)
|
|||
Foreign
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total deferred
|
(1,089
|
)
|
|
1,093
|
|
|
42
|
|
|||
Total income tax (expense) benefit
|
$
|
(1,574
|
)
|
|
$
|
(263
|
)
|
|
$
|
(1,097
|
)
|
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Deferred tax assets:
|
|
|
|
||||
Tax intangibles basis greater than book basis
|
$
|
1,227
|
|
|
$
|
1,214
|
|
Allowance for doubtful accounts
|
30
|
|
|
20
|
|
||
Unearned income
|
92
|
|
|
108
|
|
||
Unfavorable management contract liability
|
28
|
|
|
63
|
|
||
Federal and state net operating losses
|
22,866
|
|
|
22,672
|
|
||
Other
|
80
|
|
|
8
|
|
||
Accrued expenses
|
349
|
|
|
256
|
|
||
Tax property basis greater than book basis
|
4,117
|
|
|
4,429
|
|
||
Prepaid expenses
|
(2,320
|
)
|
|
(1,158
|
)
|
||
Net deferred tax asset
|
26,469
|
|
|
27,612
|
|
||
Valuation allowance
|
(26,968
|
)
|
|
(27,022
|
)
|
||
Net deferred tax asset (liability)
|
$
|
(499
|
)
|
|
$
|
590
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Balance at beginning of year
|
$
|
27,022
|
|
|
$
|
3,939
|
|
|
$
|
3,920
|
|
Additions
|
31
|
|
|
25,043
|
|
|
1,945
|
|
|||
Deductions
|
(85
|
)
|
|
(1,960
|
)
|
|
(1,926
|
)
|
|||
Balance at end of year
|
$
|
26,968
|
|
|
$
|
27,022
|
|
|
$
|
3,939
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Net income (loss) attributable to common stockholders—Basic and diluted:
|
|
|
|
|
|
||||||
Net income (loss) attributable to the Company
|
$
|
19,316
|
|
|
$
|
(6,712
|
)
|
|
$
|
1,939
|
|
Less: Dividends on preferred stocks
|
(3,860
|
)
|
|
(1,986
|
)
|
|
—
|
|
|||
Less: Dividends on common stock
|
(12,170
|
)
|
|
(9,282
|
)
|
|
(5,013
|
)
|
|||
Less: Dividends on unvested performance stock units
|
(122
|
)
|
|
(105
|
)
|
|
—
|
|
|||
Less: Dividends on unvested restricted shares
|
(77
|
)
|
|
(41
|
)
|
|
(18
|
)
|
|||
Less: Net (income) loss allocated to unvested performance stock units
|
(27
|
)
|
|
—
|
|
|
—
|
|
|||
Less: Net (income) loss allocated to unvested restricted shares
|
(38
|
)
|
|
—
|
|
|
—
|
|
|||
Undistributed net income (loss) allocated to common stockholders
|
3,022
|
|
|
(18,126
|
)
|
|
(3,092
|
)
|
|||
Add back: Dividends on common stock
|
12,170
|
|
|
9,282
|
|
|
5,013
|
|
|||
Distributed and undistributed net income (loss)—basic
|
$
|
15,192
|
|
|
$
|
(8,844
|
)
|
|
$
|
1,921
|
|
Net income (loss) attributable to redeemable noncontrolling interests in operating partnership
|
1,899
|
|
|
—
|
|
|
496
|
|
|||
Distributed and undistributed net income (loss)—diluted
|
$
|
17,091
|
|
|
$
|
(8,844
|
)
|
|
$
|
2,417
|
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
||||||
Weighted average common shares outstanding
—
basic
|
26,648
|
|
|
25,888
|
|
|
24,473
|
|
|||
Effect of assumed conversion of operating partnership units
|
4,470
|
|
|
—
|
|
|
8,852
|
|
|||
Incentive fee shares
|
77
|
|
|
—
|
|
|
—
|
|
|||
Weighted average common shares outstanding
—
diluted
|
31,195
|
|
|
25,888
|
|
|
33,325
|
|
|||
|
|
|
|
|
|
||||||
Income (loss) per share—basic:
|
|
|
|
|
|
||||||
Net income (loss) allocated to common stockholders per share
|
$
|
0.57
|
|
|
$
|
(0.34
|
)
|
|
$
|
0.08
|
|
Income (loss) per share—diluted:
|
|
|
|
|
|
||||||
Net income (loss) allocated to common stockholders per share
|
$
|
0.55
|
|
|
$
|
(0.34
|
)
|
|
$
|
0.07
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Net income (loss) allocated to common stockholders is not adjusted for:
|
|
|
|
|
|
||||||
Income (loss) allocated to unvested restricted shares
|
$
|
115
|
|
|
$
|
41
|
|
|
$
|
18
|
|
Income (loss) allocated to unvested performance stock units
|
149
|
|
|
105
|
|
|
—
|
|
|||
Income (loss) attributable to redeemable noncontrolling interests in operating partnership
|
—
|
|
|
(393
|
)
|
|
—
|
|
|||
Dividends on preferred stock
|
3,860
|
|
|
1,986
|
|
|
—
|
|
|||
Total
|
$
|
4,124
|
|
|
$
|
1,739
|
|
|
$
|
18
|
|
Weighted average diluted shares are not adjusted for:
|
|
|
|
|
|
||||||
Effect of unvested restricted shares
|
87
|
|
|
51
|
|
|
57
|
|
|||
Effect of unvested performance stock units
|
55
|
|
|
52
|
|
|
—
|
|
|||
Effect of assumed conversion of operating partnership units
|
—
|
|
|
6,642
|
|
|
—
|
|
|||
Effect of assumed conversion of Preferred Stock
|
3,662
|
|
|
1,909
|
|
|
—
|
|
|||
Total
|
3,804
|
|
|
8,654
|
|
|
57
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Property management fees, including incentive property management fees
|
$
|
1,503
|
|
|
$
|
1,313
|
|
|
$
|
747
|
|
Market service and project management fees
|
2,453
|
|
|
1,645
|
|
|
1,126
|
|
|||
Corporate general and administrative expenses
|
136
|
|
|
98
|
|
|
50
|
|
|||
Total
|
$
|
4,092
|
|
|
$
|
3,056
|
|
|
$
|
1,923
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Advisory services fee
|
|
|
|
|
|
||||||
Base advisory fee
|
$
|
8,343
|
|
|
$
|
8,648
|
|
|
$
|
8,739
|
|
Reimbursable expenses
(1)
|
2,798
|
|
|
1,827
|
|
|
1,690
|
|
|||
Equity-based compensation
(2)
|
3,814
|
|
|
3,592
|
|
|
2,105
|
|
|||
Incentive fee
|
—
|
|
|
3,822
|
|
|
—
|
|
|||
|
$
|
14,955
|
|
|
$
|
17,889
|
|
|
$
|
12,534
|
|
(1)
|
Reimbursable expenses include overhead, internal audit, insurance claims advisory and asset management services.
|
(2)
|
Equity-based compensation is associated with equity grants of Ashford Prime’s common stock and LTIP units awarded to officers and employees of Ashford LLC.
|
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
|
Full
Year
|
|
|||||||||||
2016
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total revenue
|
$
|
99,797
|
|
|
$
|
112,432
|
|
|
$
|
99,651
|
|
|
$
|
93,977
|
|
|
$
|
405,857
|
|
|
|
Total operating expenses
|
88,344
|
|
|
101,917
|
|
|
88,404
|
|
|
80,051
|
|
|
358,716
|
|
|
||||||
Operating income (loss)
|
11,453
|
|
|
10,515
|
|
|
11,247
|
|
|
13,926
|
|
|
47,141
|
|
|
||||||
Net income (loss)
|
(139
|
)
|
|
2,292
|
|
|
21,322
|
|
|
845
|
|
|
24,320
|
|
|
||||||
Net income (loss) attributable to the Company
|
(134
|
)
|
|
2,188
|
|
|
16,858
|
|
|
404
|
|
|
19,316
|
|
|
||||||
Net income (loss) attributable to common stockholders
|
(1,028
|
)
|
|
1,210
|
|
|
15,864
|
|
|
(590
|
)
|
|
15,456
|
|
|
||||||
Diluted income (loss) attributable to common stockholders per share
|
$
|
(0.04
|
)
|
|
$
|
0.04
|
|
|
$
|
0.55
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.55
|
|
(1
|
)
|
Weighted average diluted common shares
|
28,343
|
|
|
32,418
|
|
|
33,874
|
|
|
25,532
|
|
|
31,195
|
|
|
||||||
2015
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total revenue
|
$
|
77,789
|
|
|
$
|
92,837
|
|
|
$
|
90,759
|
|
|
$
|
88,160
|
|
|
$
|
349,545
|
|
|
|
Total operating expenses
|
69,530
|
|
|
73,763
|
|
|
77,503
|
|
|
82,773
|
|
|
303,569
|
|
|
||||||
Operating income (loss)
|
8,259
|
|
|
19,074
|
|
|
13,256
|
|
|
5,387
|
|
|
45,976
|
|
|
||||||
Net income (loss)
|
(425
|
)
|
|
9,124
|
|
|
(7,282
|
)
|
|
(6,108
|
)
|
|
(4,691
|
)
|
|
||||||
Net income (loss) attributable to the Company
|
(206
|
)
|
|
6,724
|
|
|
(6,840
|
)
|
|
(6,390
|
)
|
|
(6,712
|
)
|
|
||||||
Net income (loss) attributable to common stockholders
|
(206
|
)
|
|
6,526
|
|
|
(7,735
|
)
|
|
(7,283
|
)
|
|
(8,698
|
)
|
|
||||||
Diluted income (loss) attributable to common stockholders per share
|
$
|
(0.01
|
)
|
|
$
|
0.27
|
|
|
$
|
(0.29
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
(0.34
|
)
|
(1
|
)
|
Weighted average diluted common shares
|
24,070
|
|
|
24,773
|
|
|
27,162
|
|
|
28,331
|
|
|
25,888
|
|
|
•
|
we will make a cash payment to Ashford LLC of
$5.0 million
at the time the Amended and Restated Advisory Agreement becomes effective;
|
•
|
the termination fee payable to Ashford LLC has been amended by eliminating the
1.1
x multiplier and tax gross up components of the fee;
|
•
|
Ashford Inc. will disclose publicly the revenues and expenses used to calculate “Net Earnings” on a quarterly basis which is used to calculate the termination fee; Ashford LLC will retain an accounting firm to provide a quarterly report to us on the reasonableness of Ashford LLC’s determination of expenses, which will be binding on the parties;
|
•
|
the right of Ashford LLC to appoint a “Designated CEO” has been eliminated;
|
•
|
the right of Ashford LLC to terminate the advisory agreement due to a change in a majority of the “Company Incumbent Board” (as defined in the current advisory agreement) has been eliminated;
|
•
|
we will be incentivized to grow our assets under a “growth covenant” in the Amended and Restated Advisory Agreement under which we will receive a deemed credit against a base amount of
$45.0 million
for:
3.75%
of the total purchase price of each hotel acquired after the date of the Amended and Restated Advisory Agreement that was recommended by Ashford LLC, netted against
3.75%
of the total sale price of each hotel sold after the date of the Amended and Restated Advisory Agreement. The difference between
$45.0 million
and such net credit, if any, is referred to as the “Uninvested Amount.” If the Amended and Restated Advisory Agreement is terminated, other than due to certain acts by Ashford LLC, we must pay Ashford LLC the Uninvested Amount, in addition to any termination fee payable under the Amended and Restated Advisory Agreement;
|
•
|
the Amended and Restated Advisory Agreement requires us to maintain a net worth of not less than
$390 million
plus
75%
of the equity proceeds from the sale of securities by us after December 31, 2016 and a covenant prohibiting us from paying dividends except as required to maintain our REIT status if paying the dividend would reduce our net worth below the required minimum net worth;
|
•
|
the initial term of the Amended and Restated Advisory Agreement ends on the 10th anniversary of its effective date, subject to renewal by Ashford LLC for up to
seven
additional successive
10
-year terms;
|
•
|
the base management fee payable to Ashford LLC will be fixed at
70
bps, and the fee will be payable on a monthly basis;
|
•
|
reimbursements of expenses to Ashford LLC will be made monthly in advance, based on an annual expense budget, with a quarterly true-up for actual expenses;
|
•
|
our right to terminate the advisory agreement due to a change of control of Ashford LLC has been eliminated;
|
•
|
our rights to terminate the advisory agreement at the end of each term upon payment of the termination fee based on the parties being unable to agree on new market-based fees or advisor’s performance have been eliminated; however, the Amended and Restated Advisory Agreement provides a mechanism for the parties to renegotiate the fees payable to Ashford LLC at the end of each term based on then prevailing market conditions, subject to floors and caps on the changes;
|
•
|
if a Change of Control (as defined in the Amended and Restated Advisory Agreement) is pending, we have agreed to deposit not less than
50%
, and in certain cases
100%
, of the applicable termination fee in escrow, with the payment of any remaining amounts owed to Ashford LLC secured by a letter of credit and/or first priority lien on certain assets;
|
•
|
our ability to terminate the Amended and Restated Advisory Agreement due to a material default by Ashford LLC is limited to instances where a court finally determines that the default had a material adverse effect on us and Ashford LLC fails to pay monetary damages in accordance with the Amended and Restated Advisory Agreement; and
|
•
|
if we repudiate the Amended and Restated Advisory Agreement through actions or omissions that constitute a repudiation as determined by a final non-appealable order from a court of competent jurisdiction, we will be liable to Ashford LLC for a liquidated damages amount.
|
|
ASHFORD HOSPITALITY PRIME, INC.
|
|
|
|
|
|
By:
|
/s/ RICHARD J. STOCKTON
|
|
|
Richard J. Stockton
|
|
|
Chief Executive Officer
|
Signature
|
|
Title
|
|
Date
|
|
|
|
||
/s/
MONTY J. BENNETT
|
|
Chairman of the Board of Directors
|
|
February 28, 2017
|
Monty J. Bennett
|
|
|
|
|
|
|
|
|
|
/s/ RICHARD J. STOCKTON
|
|
Chief Executive Officer
(Principal Executive Officer)
|
|
February 28, 2017
|
Richard J. Stockton
|
|
|
|
|
|
|
|
|
|
/s/ DOUGLAS A. KESSLER
|
|
President and Director
|
|
February 28, 2017
|
Douglas A. Kessler
|
|
|
|
|
|
|
|
|
|
/s/
DERIC S. EUBANKS
|
|
Chief Financial Officer
(Principal Financial Officer)
|
|
February 28, 2017
|
Deric S. Eubanks
|
|
|
|
|
|
|
|
|
|
/s/
MARK L. NUNNELEY
|
|
Chief Accounting Officer
(Principal Accounting Officer)
|
|
February 28, 2017
|
Mark L. Nunneley
|
|
|
|
|
|
|
|
|
|
/s/ STEFANI D. CARTER
|
|
Director
|
|
February 28, 2017
|
Stefani D. Carter
|
|
|
|
|
|
|
|
|
|
/s/ CURTIS B. MCWILLIAMS
|
|
Director
|
|
February 28, 2017
|
Curtis B. McWilliams
|
|
|
|
|
|
|
|
|
|
/s/ W. MICHAEL MURPHY
|
|
Director
|
|
February 28, 2017
|
W. Michael Murphy
|
|
|
|
|
|
|
|
|
|
/s/
MATTHEW D. RINALDI
|
|
Director
|
|
February 28, 2017
|
Matthew D. Rinaldi
|
|
|
|
|
|
|
|
|
|
/s/
ANDREW L. STRONG
|
|
Director
|
|
February 28, 2017
|
Andrew L. Strong
|
|
|
|
|
|
|
|
|
|
/s/ KENNETH H. FEARN, JR.
|
|
Director
|
|
February 28, 2017
|
Kenneth H. Fearn, Jr.
|
|
|
|
|
Exhibit
Number
|
|
Exhibit Description
|
2.1
|
|
|
2.2
|
|
|
2.3
|
|
|
3.1
|
|
|
3.2
|
|
|
3.3
|
|
|
3.4
|
|
|
3.5
|
|
|
3.6
|
|
|
3.7
|
|
|
4.1
|
|
|
4.2
|
|
|
4.3
|
|
|
4.4
|
|
|
10.1
|
|
|
10.2
|
|
|
10.3
|
|
|
10.4
|
|
|
10.5†
|
|
Exhibit
Number
|
|
Exhibit Description
|
10.6
|
|
|
10.7
|
|
|
10.8
|
|
|
10.9
|
|
|
10.10
|
|
|
10.11
|
|
|
10.12
|
|
|
10.12a
|
|
|
10.13
|
|
|
10.14
|
|
|
10.15
|
|
|
10.16
|
|
|
10.17
|
|
Exhibit
Number
|
|
Exhibit Description
|
10.18
|
|
|
10.19
|
|
|
10.20
|
|
|
10.21
|
|
|
10.22
|
|
|
10.23
|
|
|
10.24
|
|
|
10.25
|
|
|
10.26
|
|
|
10.27
|
|
|
10.28
|
|
|
10.29
|
|
|
10.30
|
|
|
10.31
|
|
|
10.32
|
|
|
10.33
|
|
Exhibit
Number
|
|
Exhibit Description
|
10.34
|
|
|
10.35
|
|
|
10.36†
|
|
|
10.37†
|
|
|
10.38
|
|
|
10.39
|
|
|
10.40
|
|
|
10.41†
|
|
|
10.42
|
|
|
10.43*†
|
|
|
10.44*†
|
|
|
10.45†
|
|
|
10.46†
|
|
|
10.47
|
|
|
12*
|
|
|
16.1
|
|
|
16.2
|
|
|
21.1*
|
|
|
21.2*
|
|
|
23.1*
|
|
|
23.2*
|
|
|
31.1*
|
|
|
31.2*
|
|
|
32.1*
|
|
101.INS
|
|
XBRL Instance Document
|
Submitted electronically with this report.
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document.
|
Submitted electronically with this report.
|
101.CAL
|
|
XBRL Taxonomy Calculation Linkbase Document.
|
Submitted electronically with this report.
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
Submitted electronically with this report.
|
101.LAB
|
|
XBRL Taxonomy Label Linkbase Document.
|
Submitted electronically with this report.
|
101.PRE
|
|
XBRL Taxonomy Presentation Linkbase Document.
|
Submitted electronically with this report.
|
|
|
|
|
Column A
|
|
Column B
|
|
Column C
|
|
Column D
|
|
Column E
|
|
Column F
|
|
Column G
|
|
Column H
|
|
Column I
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized
Since Acquisition
|
|
Gross Carrying Amount
At Close of Period
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Hotel Property
|
|
Location
|
|
Encumbrances
|
|
Land
|
|
FF&E,
Buildings and
improvements
|
|
Land
|
|
FF&E,
Buildings and
improvements
|
|
Land
|
|
FF&E,
Buildings and
improvements
|
|
Total
|
|
Accumulated
Depreciation
|
|
Construction
Date
|
|
Acquisition
Date
|
|
Income
Statement
|
|||||||||||||||||||
Hilton
|
|
Washington D.C.
|
|
$
|
125,370
|
|
|
$
|
45,721
|
|
|
$
|
106,245
|
|
|
$
|
—
|
|
|
$
|
29,611
|
|
|
$
|
45,721
|
|
|
$
|
135,856
|
|
|
$
|
181,577
|
|
|
$
|
42,554
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
Hilton
|
|
La Jolla, CA
|
|
67,395
|
|
|
—
|
|
|
114,614
|
|
|
—
|
|
|
20,015
|
|
|
—
|
|
|
134,629
|
|
|
134,629
|
|
|
41,830
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
Marriott
|
|
Seattle, WA
|
|
127,560
|
|
|
31,888
|
|
|
112,176
|
|
|
—
|
|
|
5,995
|
|
|
31,888
|
|
|
118,171
|
|
|
150,059
|
|
|
30,792
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
Marriott
|
|
Plano, TX
|
|
74,796
|
|
|
2,725
|
|
|
93,044
|
|
|
—
|
|
|
12,816
|
|
|
2,725
|
|
|
105,860
|
|
|
108,585
|
|
|
29,020
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
Courtyard by Marriott
|
|
Philadelphia, PA
|
|
40,977
|
|
|
9,814
|
|
|
94,029
|
|
|
—
|
|
|
20,609
|
|
|
9,814
|
|
|
114,638
|
|
|
124,452
|
|
|
35,009
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
Courtyard by Marriott
|
|
San Francisco, CA
|
|
55,915
|
|
|
22,653
|
|
|
72,731
|
|
|
—
|
|
|
8,911
|
|
|
22,653
|
|
|
81,642
|
|
|
104,295
|
|
|
19,803
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
Pier House Resort
|
|
Key West, FL
|
|
70,000
|
|
|
59,731
|
|
|
33,011
|
|
|
—
|
|
|
3,178
|
|
|
59,731
|
|
|
36,189
|
|
|
95,920
|
|
|
6,997
|
|
|
—
|
|
|
03/2014
|
|
(1),(2),(3)
|
|||||||||
Chicago Sofitel Magnificent Mile
|
|
Chicago, IL
|
|
80,000
|
|
|
12,631
|
|
|
140,369
|
|
|
—
|
|
|
(3,250
|
)
|
|
12,631
|
|
|
137,119
|
|
|
149,750
|
|
|
10,190
|
|
|
—
|
|
|
02/2014
|
|
(1),(2),(3)
|
|||||||||
Renaissance
|
|
Tampa, FL
|
|
42,951
|
|
|
—
|
|
|
69,179
|
|
|
—
|
|
|
10,374
|
|
|
—
|
|
|
79,553
|
|
|
79,553
|
|
|
20,920
|
|
|
—
|
|
|
04/2007
|
|
(1),(2),(3)
|
|||||||||
Bardessono
|
|
Yountville, CA
|
|
40,000
|
|
|
—
|
|
|
64,184
|
|
|
—
|
|
|
(1,160
|
)
|
|
—
|
|
|
63,024
|
|
|
63,024
|
|
|
3,503
|
|
|
—
|
|
|
07/2015
|
|
(1),(2),(3),(4)
|
|||||||||
Ritz Carlton
|
|
St. Thomas, USVI
|
|
42,000
|
|
|
25,533
|
|
|
38,467
|
|
|
—
|
|
|
2,568
|
|
|
25,533
|
|
|
41,035
|
|
|
66,568
|
|
|
3,262
|
|
|
—
|
|
|
12/2015
|
|
(1),(2),(3)
|
|||||||||
Total
|
|
|
|
$
|
766,964
|
|
|
$
|
210,696
|
|
|
$
|
938,049
|
|
|
$
|
—
|
|
|
$
|
109,667
|
|
|
$
|
210,696
|
|
|
$
|
1,047,716
|
|
|
$
|
1,258,412
|
|
|
$
|
243,880
|
|
|
|
|
|
|
|
(1)
|
Estimated useful life for buildings is
39 years
.
|
(2)
|
Estimated useful life for building improvements is
7.5 years
.
|
(3)
|
Estimated useful life for furniture and fixtures is
1.5
to
5 years
.
|
(4)
|
Amount includes transfer of FF&E to Ashford Inc. in return for the key money consideration.
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Investment in Real Estate:
|
|
|
|
|
|
||||||
Beginning balance
|
$
|
1,315,621
|
|
|
$
|
1,179,345
|
|
|
$
|
925,507
|
|
Additions
|
24,280
|
|
|
146,828
|
|
|
265,484
|
|
|||
Write-offs
|
(11,977
|
)
|
|
(8,609
|
)
|
|
(11,646
|
)
|
|||
Sales/Disposals
|
(69,512
|
)
|
|
(1,943
|
)
|
|
—
|
|
|||
Ending balance
|
1,258,412
|
|
|
1,315,621
|
|
|
1,179,345
|
|
|||
Accumulated Depreciation:
|
|
|
|
|
|
||||||
Beginning balance
|
224,142
|
|
|
189,042
|
|
|
160,181
|
|
|||
Depreciation expense
|
45,716
|
|
|
43,780
|
|
|
40,507
|
|
|||
Write-offs
|
(11,977
|
)
|
|
(8,609
|
)
|
|
(11,646
|
)
|
|||
Sales/Disposals
|
(14,001
|
)
|
|
(71
|
)
|
|
—
|
|
|||
Ending balance
|
243,880
|
|
|
224,142
|
|
|
189,042
|
|
|||
Investment in Real Estate, net
|
$
|
1,014,532
|
|
|
$
|
1,091,479
|
|
|
$
|
990,303
|
|
(i)
|
For the purposes of this Section 5, “
Involuntary Termination
” means (A) at a time that the Participant is otherwise willing and able to continue providing services, a Termination of Service by the Company without Cause and without the consent of Ashford Inc. (“
Advisor
”) (including in connection with the Participant’s termination as an officer of the Company or the termination of the Third Amended and Restated Advisory Agreement between the Company and Advisor dated June 10, 2015, as may be amended from time to time (the “
Advisory Agreement
”), other than a termination by the Company for the reasons described in Section 12(c)(ii)-(vi) of the Advisory Agreement) or (B) a Termination of Service by Participant for Good Reason.
|
(ii)
|
The “
Shortened Performance Period
” means the beginning of the Performance Period through the date immediately prior to the earliest to occur of (A) a Change of Control of the Company (as defined in the Plan), (B) a change of control of Advisor (as defined in any employment or other written agreement between the Participant and Advisor (the “
Employment Agreement
”)) if such change of control of Advisor results in the vesting of this Award under the terms of the Employment Agreement, (C) Participant’s Involuntary Termination, death or Disability or (D) Participant’s involuntary termination of employment from Advisor if such involuntary termination results in the vesting of this Award under the terms of the Employment Agreement.
|
|
ASHFORD HOSPITALITY PRIME, INC.
|
|
By: _____________________
Name:
Title:
|
|
By:_____________________
Name:
|
(i)
|
For the purposes of this Section 6, “
Involuntary Termination
” means (A) at a time that the Participant is otherwise willing and able to continue providing services, a Termination of Service by the Company without Cause and without the consent of Advisor (including in connection with the Participant’s termination as an officer of the Company or the termination of the Third Amended and Restated Advisory Agreement between the Company and Advisor dated June 10, 2015, as may be
|
(ii)
|
The “
Shortened Performance Period
” means the beginning of the Performance Period through the date immediately prior to the earliest to occur of (A) a Change of Control of the Company (as defined in the Plan), (B) a change of control of Advisor (as defined in any employment or other written agreement between the Participant and Advisor (the “
Employment Agreement
”)) if such change of control of Advisor results in the vesting of this Award under the terms of the Employment Agreement, (C) Participant’s Involuntary Termination, death or Disability or (D) Participant’s involuntary termination of employment from Advisor if such involuntary termination results in the vesting of this Award under the terms of the Employment Agreement.
|
|
ASHFORD HOSPITALITY PRIME, INC.
|
|
By: _____________________
Name:
Title:
|
|
ASHFORD PRIME OP GENERAL PARTNER LLC, as general partner of Ashford Hospitality Prime Limited Partnership
|
|
By: _____________________
Name:
Title:
|
|
PARTICIPANT
By: _____________________
Name:
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Earnings
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations before provision for income taxes and noncontrolling interests
|
$
|
25,894
|
|
|
$
|
(4,428
|
)
|
|
$
|
4,635
|
|
|
$
|
(15,585
|
)
|
|
$
|
591
|
|
Amount recorded for equity in loss of unconsolidated entity
|
2,587
|
|
|
2,927
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Add:
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest on indebtedness
|
37,712
|
|
|
35,254
|
|
|
37,203
|
|
|
32,266
|
|
|
29,991
|
|
|||||
Amortization of loan costs
|
3,169
|
|
|
2,575
|
|
|
1,828
|
|
|
745
|
|
|
1,253
|
|
|||||
Interest component of operating leases
|
431
|
|
|
353
|
|
|
264
|
|
|
227
|
|
|
220
|
|
|||||
|
$
|
69,793
|
|
|
$
|
36,681
|
|
|
$
|
43,930
|
|
|
$
|
17,653
|
|
|
$
|
32,055
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed charges
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest on indebtedness
|
$
|
37,712
|
|
|
$
|
35,254
|
|
|
$
|
37,203
|
|
|
$
|
32,266
|
|
|
$
|
29,991
|
|
Amortization of loan costs
|
3,169
|
|
|
2,575
|
|
|
1,828
|
|
|
745
|
|
|
1,253
|
|
|||||
Interest component of operating leases
|
431
|
|
|
353
|
|
|
264
|
|
|
227
|
|
|
220
|
|
|||||
|
$
|
41,312
|
|
|
$
|
38,182
|
|
|
$
|
39,295
|
|
|
$
|
33,238
|
|
|
$
|
31,464
|
|
Preferred stock dividends
|
|
|
|
|
|
|
|
|
|
||||||||||
Series A Preferred Stock
|
$
|
—
|
|
|
$
|
1,867
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Series B Preferred Stock
|
3,860
|
|
|
119
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
$
|
3,860
|
|
|
$
|
1,986
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Combined fixed charges and preferred stock dividends
|
$
|
45,172
|
|
|
$
|
40,168
|
|
|
$
|
39,295
|
|
|
$
|
33,238
|
|
|
$
|
31,464
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to fixed charges
|
1.69
|
|
|
|
|
1.12
|
|
|
|
|
1.02
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to combined fixed charges and preferred stock dividends
|
1.55
|
|
|
|
|
1.12
|
|
|
|
|
1.02
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Deficit (Fixed charges)
|
|
|
|
$
|
1,501
|
|
|
|
|
|
$
|
15,585
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||||||
Deficit (Combined fixed charges and preferred stock dividends)
|
|
|
|
$
|
3,487
|
|
|
|
|
|
$
|
15,585
|
|
|
|
AHP SMA GP, LLC
|
AHP SMA, LP
|
Ashford Chicago GP LLC
|
Ashford Chicago Junior Mezz LLC
|
Ashford Chicago LP
|
Ashford Chicago Senior Mezz LLC
|
Ashford HHC III LLC
|
Ashford HHC Partners III LP
|
Ashford Hospitality Prime Limited Partnership
|
Ashford Hospitality Prime, Inc.
|
Ashford Philadelphia Annex GP LLC
|
Ashford Philadelphia Annex LP
|
Ashford Pier House GP LLC
|
Ashford Pier House LP
|
Ashford Pier House Mezz A LLC
|
Ashford Pier House Mezz B LLC
|
Ashford Plano-M LP
|
Ashford Prime OP General Partner LLC
|
Ashford Prime OP Limited Partner LLC
|
Ashford Prime TRS Corporation
|
Ashford San Francisco II LP
|
Ashford Sapphire III GP LLC
|
Ashford Sapphire VII GP LLC
|
Ashford Seattle Downtown LP
|
Ashford Seattle Waterfront LP
|
Ashford SF GP LLC
|
Ashford Tampa International Hotel, LP
|
Ashford Thomas LLC
|
Ashford TRS Chicago II LLC
|
Ashford TRS Chicago Junior Mezz LLC
|
Ashford TRS Chicago Senior Mezz LLC
|
Ashford TRS Philadelphia Annex LLC
|
Ashford TRS Pier House LLC
|
Ashford TRS Pier House Mezz A LLC
|
Ashford TRS Pier House Mezz B LLC
|
Ashford TRS Sapphire III LLC
|
Ashford TRS Sapphire VII LLC
|
Ashford TRS SF LLC
|
Ashford TRS Yountville LLC
|
Ashford Yountville GP LLC
|
Ashford Yountville LP
|
AHP SMA GP, LLC
|
CHH Capital Hotel GP LLC
|
CHH Capital Hotel Partners LP
|
CHH Capital Tenant Corp.
|
CHH III Tenant Parent Corp.
|
CHH Torrey Pines Hotel GP LLC
|
CHH Torrey Pines Hotel Partners LP
|
CHH Torrey Pines Tenant Corp.
|
RC Hotels (Virgin Islands), Inc.
|
Ashford Philadelphia Annex GP LLC
|
Ashford Philadelphia Annex LP
|
Ashford Plano-M LP
|
Ashford San Francisco II LP
|
Ashford Seattle Waterfront LP
|
Ashford Tampa International Hotel Partnership, LP
|
CHH Capital Hotel Partners LP
|
CHH Torrey Pines Hotel Partners LP
|
Ashford Sapphire III GP LLC
|
Ashford Sapphire VII GP LLC
|
Ashford TRS Philadelphia Annex LLC
|
Ashford TRS Sapphire III LLC
|
Ashford TRS Sapphire VII LLC
|
CHH Capital Tenant Corp.
|
CHH Torrey Pines Tenant Corp.
|
CHH Capital Hotel GP LLC
|
CHH Torrey Pines Hotel GP LLC
|
Ashford Chicago LP
|
Ashford Chicago GP LLC
|
Ashford TRS Chicago II LLC
|
Ashford Pier House LP
|
Ashford Pier House GP LLC
|
Ashford TRS Pier House LLC
|
Ashford Pier House Mezz B LLC
|
Ashford Pier House Mezz A LLC
|
Ashford TRS Pier House Mezz B LLC
|
Ashford TRS Pier House Mezz A LLC
|
Ashford Yountville LP
|
Ashford Yountville GP LLC
|
Ashford TRS Yountville LLC
|
Ashford Thomas LLC
|
RC Hotels (Virgin Islands), Inc.
|
/s/ Ernst & Young LLP
|
1.
|
I have reviewed this Annual Report on Form 10-K of Ashford Hospitality Prime, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ RICHARD J. STOCKTON
|
|
Richard J. Stockton
|
|
Chief Executive Officer
|
|
1.
|
I have reviewed this Annual Report on Form 10-K of Ashford Hospitality Prime, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ DERIC S. EUBANKS
|
|
Deric S. Eubanks
|
|
Chief Financial Officer
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/
RICHARD J. STOCKTON
|
|
Richard J. Stockton
|
|
Chief Executive Officer
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/
DERIC S. EUBANKS
|
|
Deric S. Eubanks
|
|
Chief Financial Officer
|
|